
Intuitive Surgical Inc
NASDAQ:ISRG

Intrinsic Value
The intrinsic value of one
ISRG
stock under the Base Case scenario is
166.45
USD.
Compared to the current market price of 468.32 USD,
Intuitive Surgical Inc
is
Overvalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Intuitive Surgical Inc
Fundamental Analysis

Intuitive Surgical’s dominant market position is at risk as competitors such as Medtronic and Johnson & Johnson accelerate their own robotic surgery platforms, potentially undermining pricing power and hospital loyalty.
Intuitive Surgical’s extensive installed base and robust service and accessory revenue streams position the company to benefit from steady and recurring income, reinforcing its leadership in surgical robotics.

Revenue & Expenses Breakdown
Intuitive Surgical Inc
Balance Sheet Decomposition
Intuitive Surgical Inc
Current Assets | 11.5B |
Cash & Short-Term Investments | 8.8B |
Receivables | 1.2B |
Other Current Assets | 1.5B |
Non-Current Assets | 7.2B |
PP&E | 4.6B |
Intangibles | 347.5m |
Other Non-Current Assets | 2.2B |
Free Cash Flow Analysis
Intuitive Surgical Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Intuitive Surgical Inc
Revenue
|
8.4B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
5.6B
USD
|
Operating Expenses
|
-3.3B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-26.3m
USD
|
Net Income
|
2.3B
USD
|
ISRG Profitability Score
Profitability Due Diligence
Intuitive Surgical Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Intuitive Surgical Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
ISRG Solvency Score
Solvency Due Diligence
Intuitive Surgical Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Intuitive Surgical Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ISRG Price Targets Summary
Intuitive Surgical Inc
According to Wall Street analysts, the average 1-year price target for
ISRG
is 644.51 USD
with a low forecast of 546.92 USD and a high forecast of 746.55 USD.
Dividends
Current shareholder yield for ISRG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ISRG
stock under the Base Case scenario is
166.45
USD.
Compared to the current market price of 468.32 USD,
Intuitive Surgical Inc
is
Overvalued by 64%.