investorscraft@gmail.com

Intrinsic Value of Intuitive Surgical, Inc. (ISRG)

Previous Close$512.06
Intrinsic Value
Upside potential
Previous Close
$512.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount