ISRG
Intuitive Surgical Inc
Price:  
425.78 
USD
Volume:  
940,855.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ISRG Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Intuitive Surgical Inc (ISRG) is 188.80 USD. This ISRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 425.78 USD, the upside of Intuitive Surgical Inc is %.

The range of the Intrinsic Value is 132.74 - 355.08 USD

425.78 USD
Stock Price
188.80 USD
Intrinsic Value
Intrinsic Value Details

ISRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 132.74 - 355.08 188.80 -55.7%
DCF (Growth 10y) 172.00 - 441.92 240.40 -43.5%
DCF (EBITDA 5y) 156.97 - 246.34 207.88 -51.2%
DCF (EBITDA 10y) 195.73 - 310.21 258.00 -39.4%
Fair Value 82.32 - 82.32 82.32 -80.67%
P/E 193.22 - 248.18 206.53 -51.5%
EV/EBITDA 114.41 - 202.40 170.65 -59.9%
EPV 55.77 - 66.12 60.95 -85.7%
DDM - Stable 43.91 - 128.20 86.05 -79.8%
DDM - Multi 63.52 - 147.70 89.24 -79.0%

ISRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 151,028.42
Beta 1.67
Outstanding shares (mil) 354.71
Enterprise Value (mil) 148,188.92
Market risk premium 4.60%
Cost of Equity 10.43%
Cost of Debt 5.00%
WACC 7.49%