As of 2025-05-20, the Intrinsic Value of Intuitive Surgical Inc (ISRG) is 389.91 USD. This ISRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 561.63 USD, the upside of Intuitive Surgical Inc is -30.60%.
The range of the Intrinsic Value is 237.01 - 1,604.09 USD
Based on its market price of 561.63 USD and our intrinsic valuation, Intuitive Surgical Inc (ISRG) is overvalued by 30.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 237.01 - 1,604.09 | 389.91 | -30.6% |
| DCF (Growth 10y) | 288.24 - 1,860.17 | 464.75 | -17.2% |
| DCF (EBITDA 5y) | 203.99 - 339.40 | 268.84 | -52.1% |
| DCF (EBITDA 10y) | 249.90 - 414.83 | 326.74 | -41.8% |
| Fair Value | 111.00 - 111.00 | 111.00 | -80.24% |
| P/E | 217.06 - 339.86 | 271.34 | -51.7% |
| EV/EBITDA | 141.20 - 308.04 | 233.31 | -58.5% |
| EPV | 81.76 - 96.03 | 88.90 | -84.2% |
| DDM - Stable | 76.65 - 417.29 | 246.97 | -56.0% |
| DDM - Multi | 120.01 - 519.39 | 196.29 | -65.1% |
| Market Cap (mil) | 201,299.42 |
| Beta | 1.15 |
| Outstanding shares (mil) | 358.42 |
| Enterprise Value (mil) | 192,467.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.00% |
| WACC | 6.17% |