Inspire Medical Systems, Inc.
$1.63B- Market cap
- $1.82B
- Debt
- +$112.36M
- Cash
- −$308.27M
Capital structure 94% equity / 6% debt · EV / Revenue 1.79x · EV / EBITDA 24.73x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: INSP stock price at discount vs CMC $63.10 current versus $464.55 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CMC's multiple
Implied fair value · at INSP's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: INSP FY 2025 (ended Dec 31, 2025) · CMC FY 2025 (ended Aug 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 94% equity / 6% debt · EV / Revenue 1.79x · EV / EBITDA 24.73x
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 85% equity / 15% debt
CMC carries the larger enterprise value at $9.14B against $1.63B; CMC trades on the lower EV / Revenue multiple (1.17x vs 1.79x); INSP on the lower EV / EBITDA (24.73x vs 49.22x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Inspire Medical Systems, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
COMMERCIAL METALS COMPANY · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.14x
0.33x
Net debt / EBITDA
Leverage against operating earnings
-2.98x
—
Cash and equivalents
Liquid reserves on the balance sheet
$308.27M
—
Total debt
Interest-bearing obligations outstanding
$112.36M
$1.36B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BOSTON SCIENTIFIC CORP
INSP vs BSX
Medtronic plc
INSP vs MDT
ABBOTT LABORATORIES
INSP vs ABT
JOHNSON & JOHNSON
INSP vs JNJ
LivaNova PLC
INSP vs LIVN
STEEL DYNAMICS INC
INSP vs STLD
CLEVELAND-CLIFFS INC.
INSP vs CLF
RELIANCE, INC.
INSP vs RS
NUCOR CORP
INSP vs NUE
UNITED STATES STEEL CORP
INSP vs X
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.