ISRG
Intuitive Surgical Inc
Price:  
449.98 
USD
Volume:  
2,557,748.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ISRG Intrinsic Value

-21.10 %
Upside

What is the intrinsic value of ISRG?

As of 2025-09-11, the Intrinsic Value of Intuitive Surgical Inc (ISRG) is 355.20 USD. This ISRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 449.98 USD, the upside of Intuitive Surgical Inc is -21.10%.

The range of the Intrinsic Value is 231.29 - 948.13 USD

Is ISRG undervalued or overvalued?

Based on its market price of 449.98 USD and our intrinsic valuation, Intuitive Surgical Inc (ISRG) is overvalued by 21.10%.

449.98 USD
Stock Price
355.20 USD
Intrinsic Value
Intrinsic Value Details

ISRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 231.29 - 948.13 355.20 -21.1%
DCF (Growth 10y) 295.25 - 1,166.49 446.40 -0.8%
DCF (EBITDA 5y) 206.92 - 338.52 271.52 -39.7%
DCF (EBITDA 10y) 264.99 - 432.79 345.19 -23.3%
Fair Value 116.88 - 116.88 116.88 -74.03%
P/E 213.28 - 310.54 251.94 -44.0%
EV/EBITDA 148.95 - 278.42 229.26 -49.1%
EPV 81.92 - 93.61 87.76 -80.5%
DDM - Stable 75.08 - 293.78 184.43 -59.0%
DDM - Multi 118.63 - 364.59 179.47 -60.1%

ISRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 161,308.83
Beta 1.19
Outstanding shares (mil) 358.48
Enterprise Value (mil) 151,776.33
Market risk premium 4.60%
Cost of Equity 8.51%
Cost of Debt 5.00%
WACC 6.47%