Previous Close | $512.06 |
Intrinsic Value | $120.03 |
Upside potential | -77% |
Data is not available at this time.
Intuitive Surgical, Inc. is a pioneer and leader in robotic-assisted minimally invasive surgery, primarily serving the healthcare sector with its flagship da Vinci Surgical System. The company generates revenue through a combination of system sales, recurring instrument and accessory sales, and service contracts, creating a high-margin, recurring revenue stream. Intuitive Surgical dominates the robotic surgery market, benefiting from first-mover advantage, strong surgeon loyalty, and continuous innovation in surgical precision and efficiency. The company operates in a high-barrier industry where regulatory approvals and long sales cycles reinforce its competitive moat. Its market position is further strengthened by a vast installed base, which drives recurring revenue from high-margin consumables and services. Intuitive Surgical’s focus on expanding procedural applications and geographic penetration ensures sustained growth in a rapidly evolving medical technology landscape.
Intuitive Surgical reported $8.35 billion in revenue for FY 2024, with net income of $2.32 billion, reflecting robust profitability. The company’s operating cash flow of $2.42 billion underscores strong cash generation, while capital expenditures of $1.11 billion indicate continued investment in innovation and capacity. High margins are driven by recurring revenue from instruments and services, which complement system sales.
Diluted EPS of $6.42 highlights Intuitive Surgical’s earnings power, supported by efficient capital allocation and scalable operations. The absence of debt and $2.03 billion in cash reserves provide flexibility for strategic investments, R&D, and potential acquisitions. The company’s capital-light model, centered on high-margin consumables, enhances return on invested capital.
Intuitive Surgical maintains a pristine balance sheet with no debt and $2.03 billion in cash and equivalents, ensuring financial stability. The company’s asset-light model and strong cash flow generation reduce reliance on external financing, positioning it well for organic growth and strategic initiatives. This financial health supports continued innovation and market expansion.
Intuitive Surgical’s growth is driven by increasing adoption of robotic surgery, expansion into new procedures, and geographic penetration. The company does not pay dividends, reinvesting cash flows into R&D and market expansion. This aligns with its growth-focused strategy, prioritizing long-term value creation over near-term shareholder returns.
Intuitive Surgical’s valuation reflects its leadership in robotic surgery, high growth potential, and strong recurring revenue streams. Market expectations are anchored on continued procedural adoption, technological advancements, and international expansion. The company’s premium valuation is justified by its durable competitive advantages and scalable business model.
Intuitive Surgical’s strategic advantages include its technological leadership, strong installed base, and high switching costs for customers. The outlook remains positive, supported by increasing demand for minimally invasive surgery and ongoing innovation. Risks include regulatory hurdles and competition, but the company’s first-mover position and robust R&D pipeline mitigate these challenges.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |