As of 2025-01-14, the Intrinsic Value of Intuitive Surgical Inc (ISRG) is
331.56 USD. This ISRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 539.75 USD, the upside of Intuitive Surgical Inc is
-38.60%.
The range of the Intrinsic Value is 197.13 - 1,298.12 USD
331.56 USD
Intrinsic Value
ISRG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
197.13 - 1,298.12 |
331.56 |
-38.6% |
| DCF (Growth 10y) |
256.59 - 1,595.78 |
420.57 |
-22.1% |
| DCF (EBITDA 5y) |
158.63 - 228.22 |
195.60 |
-63.8% |
| DCF (EBITDA 10y) |
211.48 - 304.53 |
259.45 |
-51.9% |
| Fair Value |
92.51 - 92.51 |
92.51 |
-82.86% |
| P/E |
162.90 - 244.73 |
200.11 |
-62.9% |
| EV/EBITDA |
112.94 - 188.05 |
154.41 |
-71.4% |
| EPV |
66.55 - 77.98 |
72.27 |
-86.6% |
| DDM - Stable |
79.04 - 404.02 |
241.53 |
-55.3% |
| DDM - Multi |
115.58 - 458.60 |
184.55 |
-65.8% |
ISRG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
192,248.16 |
| Beta |
1.05 |
| Outstanding shares (mil) |
356.18 |
| Enterprise Value (mil) |
189,834.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.00% |
| WACC |
6.02% |