|
Real-time Estimate
Cboe BZX
13:15:30 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 148.71 USD | +0.40% |
|
+5.43% | -47.66% |
| 10-12 | Insulet Launches Omnipod Discover Platform Across US | MT |
| 10-12 | Insulet Corporation Announces U.S. Full Market Release of Omnipod Discover | CI |
Company Valuation: Insulet Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,350 | 20,445 | 15,151 | 18,313 | 19,995 | 10,273 | - | - |
| Change | - | 11.42% | -25.89% | 20.87% | 9.19% | -48.62% | - | - |
| Enterprise Value (EV) 1 | 18,807 | 21,172 | 15,863 | 18,739 | 20,229 | 10,322 | 9,950 | 9,472 |
| Change | - | 12.57% | -25.08% | 18.13% | 7.95% | -48.97% | -3.6% | -4.8% |
| P/E | 1,109x | 4,206x | 73.8x | 45.2x | 81.7x | 24.2x | 19.4x | 16.2x |
| PBR | 33.1x | 43x | 21.8x | 15.9x | 13.5x | 5.37x | 4.09x | 3.17x |
| PEG | - | -59.4x | 0x | 0.5x | -2.1x | 0.3x | 0.8x | 0.8x |
| Capitalization / Revenue | 16.7x | 15.7x | 8.93x | 8.84x | 7.38x | 3.13x | 2.75x | 2.43x |
| EV / Revenue | 17.1x | 16.2x | 9.35x | 9.05x | 7.47x | 3.14x | 2.67x | 2.24x |
| EV / EBITDA | 103x | 94.2x | 48.2x | 41x | 31.3x | 12.9x | 10.7x | 8.58x |
| EV / EBIT | 149x | 563x | 76.1x | 60.7x | 42.5x | 17x | 13.7x | 10.9x |
| EV / FCF | -104x | -5,429x | 226x | 61.4x | 53.6x | 25.6x | 20.2x | 15.5x |
| FCF Yield | -0.96% | -0.02% | 0.44% | 1.63% | 1.87% | 3.91% | 4.95% | 6.44% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.24 | 0.07 | 2.94 | 5.78 | 3.48 | 6.126 | 7.629 | 9.116 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,099 | 1,305 | 1,697 | 2,072 | 2,708 | 3,287 | 3,733 | 4,225 |
| EBITDA 1 | 183.4 | 224.8 | 329.2 | 457.3 | 645.5 | 800 | 929.9 | 1,104 |
| EBIT 1 | 126 | 37.6 | 208.5 | 308.9 | 476.1 | 607.1 | 726.2 | 871.3 |
| Net income 1 | 16.8 | 4.6 | 206.3 | 418.3 | 247.1 | 425.2 | 533.8 | 644.8 |
| Net Debt 1 | 457.2 | 727.1 | 711.6 | 426.5 | 233.1 | 49.62 | -322.4 | -800.4 |
| Reference price 2 | 266.07 | 294.39 | 216.98 | 261.07 | 284.24 | 148.12 | 148.12 | 148.12 |
| Nbr of stocks (in thousands) | 68,967 | 69,449 | 69,828 | 70,145 | 70,347 | 69,354 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.18x | 3.01x | 12.36x | -.--% | 9.84B | |
| 32.87x | 4.04x | 15.95x | 2.51% | 177B | |
| 20.65x | 3.58x | 12.8x | 2.94% | 118B | |
| 23.94x | 4.68x | 16.3x | 1.17% | 118B | |
| 30.93x | 3x | 12.11x | 2.29% | 91.21B | |
| 18.56x | 0.21x | 13.41x | 0.7% | 64.59B | |
| 31.76x | 7.96x | 20.46x | 1.24% | 56.13B | |
| 39.75x | 3.66x | 12.44x | 1.98% | 54.59B | |
| 38.38x | 9.31x | 26.04x | -.--% | 43.6B | |
| 40.74x | 3.29x | 12.28x | 0.53% | 33.95B | |
| Average | 30.18x | 4.27x | 15.41x | 1.34% | 76.73B | |
| Weighted average by Cap. | 29.14x | 4.13x | 15.29x | 1.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PODD Stock
- Valuation Insulet Corporation
Select your edition
All financial news and data tailored to specific country editions
