Inspire Medical Systems, Inc.
$1.61B- Market cap
- $1.81B
- Debt
- +$112.36M
- Cash
- −$308.27M
Capital structure 94% equity / 6% debt · EV / Revenue 1.77x · EV / EBITDA 24.50x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: INSP stock price near parity vs ETD $62.56 current versus $67.77 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 ETD's multiple
Implied fair value · at INSP's multiple
Snapshot Sep 8, 2026, 3:02 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) · ETD FY 2026 (ended Jun 30, 2026). Fiscal years are not aligned.
Trendline
Seven 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 1.77x · EV / EBITDA 24.50x
Capital structure 86% equity / 14% debt · EV / Revenue 0.87x · EV / EBITDA 4.96x
INSP carries the larger enterprise value at $1.61B against $502.39M; ETD trades on the lower EV / Revenue multiple (0.87x vs 1.77x); ETD on the lower EV / EBITDA (4.96x vs 24.50x).
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.
Ethan Allen Interiors Inc. · 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
0.19x
Net debt / EBITDA
Leverage against operating earnings
-2.98x
-0.42x
Cash and equivalents
Liquid reserves on the balance sheet
$308.27M
$133.25M
Total debt
Interest-bearing obligations outstanding
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
RH
INSP vs RH
LA-Z-BOY INC
INSP vs LZB
LEGGETT & PLATT INC
INSP vs LEG
ADVANCE AUTO PARTS INC
INSP vs AAP
NORDSTROM INC
INSP vs JWN
ROSS STORES, INC.
INSP vs ROST
$112.36M
$90.76M
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.