Valuation InMode Ltd.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-28 EDT			5-day change	1st Jan Change
14.85 ^USD	+0.07%		-1.39%	+1.09%

08-05	InMode Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Earnings Flash (INMD) InMode Ltd. Posts Q2 Adjusted EPS $0.35 per Share, vs. FactSet Est of $0.33	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,391	2,966	1,851	1,413	928.5	853.6	-	-
Change	-	-44.98%	-37.59%	-23.66%	-34.29%	-8.07%	-	-
Enterprise Value (EV)	4,975	2,966	1,109	816.7	373.2	853.6	853.6	853.6
Change	-	-40.38%	-62.59%	-26.39%	-54.3%	128.72%	0%	0%
P/E	36.8x	18.9x	9.67x	7.42x	10.3x	13.2x	12.4x	11.8x
PBR	14.1x	-	2.43x	1.91x	1.41x	-	-	-
PEG	-	-12.1x	0.4x	-3.41x	-0.3x	-0.6x	1.74x	2.45x
Capitalization / Revenue	15.1x	6.53x	3.76x	3.58x	2.51x	2.31x	2.25x	2.2x
EV / Revenue	0x	0x	0x	0x	0x	2.31x	2.25x	2.2x
EV / EBITDA	0x	0x	0x	0x	0x	12.4x	11.7x	11.1x
EV / EBIT	0x	0x	0x	0x	0x	12.5x	11.8x	11.2x
EV / FCF	0x	0x	0x	-	-	10.8x	11.5x	11.2x
FCF Yield	3.23%	6.07%	9.51%	-	-	9.26%	8.67%	8.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.92	1.89	2.3	2.25	1.43	1.122	1.202	1.26
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	357.6	454.3	492	394.8	370.5	370.3	378.8	388.6
EBITDA ¹	179.2	223	219.9	129.8	97.21	68.62	72.85	76.58
EBIT ¹	178.6	222.3	219.3	129.1	96.52	68.12	72.37	76.08
Net income ¹	165	161.5	197.9	181.3	93.83	68.51	71.43	75.03
Net Debt	-415.9	-	-741.6	-596.5	-555.3	-	-	-
Reference price ²	70.58	35.70	22.24	16.70	14.69	14.85	14.85	14.85
Nbr of stocks (in thousands)	76,382	83,081	83,232	84,619	63,209	57,481	-	-
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.	13.23x	-	-	-	853M
THERMO FISHER SCIENTIFIC, INC.	31.41x	5.53x	21.21x	0.29%	233B
DANAHER CORPORATION	36.38x	6.53x	20.7x	0.66%	152B
INTUITIVE SURGICAL, INC.	40.26x	10.46x	23.12x	-.--%	130B
BOSTON SCIENTIFIC CORPORATION	17.42x	3.57x	11.6x	-.--%	67.64B
EDWARDS LIFESCIENCES CORPORATION	35.54x	7.13x	22.56x	-.--%	51.85B
SIEMENS HEALTHINEERS AG	19.45x	2.34x	11.69x	2.63%	50.91B
AGILENT TECHNOLOGIES, INC.	30.73x	5.94x	20.31x	0.65%	44.46B
WATERS CORPORATION	73.75x	7.02x	21.38x	-.--%	41.39B
ILLUMINA, INC.	46x	7.49x	26.42x	-.--%	34.38B
Average	34.42x	6.22x	19.89x	0.47%	80.6B
Weighted average by Cap.	34.85x	6.43x	20.28x	0.41%