Insulet Corporation DCF Stock Analysis. Buy or Sell?

Insulet Corporation DCF Stock Analysis.

In partnership with

Keep This Stock Ticker on Your Watchlist

They’re a private company, but Pacaso just reserved the Nasdaq ticker “$PCSO.”

No surprise the same firms that backed Uber, eBay, and Venmo already invested in Pacaso. What is unique is Pacaso is giving the same opportunity to everyday investors. And 10,000+ people have already joined them.

Created a former Zillow exec who sold his first venture for $120M, Pacaso brings co-ownership to the $1.3T vacation home industry.

They’ve generated $1B+ worth of luxury home transactions across 2,000+ owners. That’s good for more than $110M in gross profit since inception, including 41% YoY growth last year alone.

And you can join them today for just $2.90/share. But don’t wait too long. Invest in Pacaso before the opportunity ends September 18.

Paid advertisement for Pacaso’s Regulation A offering. Read the offering circular at invest.pacaso.com. Reserving a ticker symbol is not a guarantee that the company will go public. Listing on the NASDAQ is subject to approvals.

Insulet Corporation DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.97%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

Historical Data

Revenue growth in the last 10 years (CAGR): 22.88%

Earnings growth in the last 10 years (CAGR): / (from -$73.5M to positive $236.1M)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 43.26%

Future Assumptions

End of Year FCF growth: 20%

Growth until end of 2026: 40%

Growth until end of 2034: 20%

Perpetual growth: 3.1%

Net Debt: 0.287B

Outstanding Stock Options Present Value Assumption: $0.073B

Restricted Stock Units Present Value Assumption: $0.213B

Stock Valuation based on these assumptions: $341

Last update 08/31/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Insulet Corporation (PODD) and I don’t plan to add a position in the coming days.