Valuation InMode Ltd.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-06 pm EST			5-day change	1st Jan Change
13.23 ^USD	-1.64%		-3.78%	-9.94%

Feb. 23	InMode to Discontinue Potential Transaction Process	MT
Feb. 23	InMode announces conclusion of Independent Transaction Committee review	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,391	2,966	1,851	1,413	928.5	838.2	-	-
Change	-	-44.98%	-37.59%	-23.66%	-34.29%	-9.73%	-	-
Enterprise Value (EV) ¹	4,975	2,966	1,109	816.7	928.5	177.1	65.71	838.2
Change	-	-40.38%	-62.59%	-26.39%	13.7%	-80.93%	-62.89%	1,175.64%
P/E ratio	36.8x	18.9x	9.67x	7.42x	10.3x	9.97x	9.55x	9.87x
PBR	14.1x	-	2.43x	1.91x	-	1.08x	0.94x	-
PEG	-	-12.1x	0.4x	-3.41x	-0.3x	-1.38x	2.16x	-3x
Capitalization / Revenue	15.1x	6.53x	3.76x	3.58x	2.51x	2.27x	2.18x	2.18x
EV / Revenue	13.9x	6.53x	2.25x	2.07x	2.51x	0.48x	0.17x	2.18x
EV / EBITDA	27.8x	13.3x	5.05x	6.29x	9.55x	2.02x	0.7x	8.9x
EV / EBIT	27.9x	13.3x	5.06x	6.33x	9.62x	2.03x	0.7x	8.97x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.92	1.89	2.3	2.25	1.43	1.327	1.386	1.34
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	357.6	454.3	492	394.8	370.5	369.8	384.5	384.3
EBITDA ¹	179.2	223	219.9	129.8	97.21	87.73	93.78	94.2
EBIT ¹	178.6	222.3	219.3	129.1	96.52	87.29	93.33	93.4
Net income ¹	165	161.5	197.9	181.3	93.83	86.53	91.31	87.8
Net Debt ¹	-415.9	-	-741.6	-596.5	-	-661.2	-772.5	-
Reference price ²	70.58	35.70	22.24	16.70	14.69	13.23	13.23	13.23
Nbr of stocks (in thousands)	76,382	83,081	83,232	84,619	63,209	63,359	-	-
Announcement Date	2/10/22	2/14/23	2/13/24	2/4/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INMODE LTD.	9.97x	0.48x	2.02x	-.--%	838M
THERMO FISHER SCIENTIFIC, INC.	25.77x	4.53x	17.7x	0.37%	186B
INTUITIVE SURGICAL, INC.	55.48x	14.36x	33.42x	-.--%	174B
DANAHER CORPORATION	30.55x	5.79x	18.12x	0.68%	138B
BOSTON SCIENTIFIC CORPORATION	29.14x	5x	16.19x	-.--%	106B
SIEMENS HEALTHINEERS AG	20.38x	2.37x	11.79x	2.6%	52.29B
EDWARDS LIFESCIENCES CORPORATION	28.33x	6.43x	20.66x	-.--%	47.42B
RESMED, INC.	23.89x	6.31x	16.2x	0.96%	36.67B
GE HEALTHCARE TECHNOLOGIES INC.	15.36x	1.75x	9.46x	0.22%	33.85B
AGILENT TECHNOLOGIES, INC.	22.08x	4.53x	15.69x	0.89%	32.52B
Average	26.09x	5.16x	16.12x	0.57%	80.83B
Weighted average by Cap.	32.54x	6.86x	20.24x	0.46%