Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Intuitive Surgical, Inc. (ISRG)

Previous Close$384.80
Intrinsic Value$83.64
Upside potential  -78%
Previous Close
$384.80
Intrinsic Value
$83.64
Potential        
-78%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %9.0NaN
Revenue, $6222NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4645NaN
Operating income, $m1577NaN
EBITDA, $m1970NaN
Interest expense (income), $mNaN
Earnings before tax, $m1585NaN
Tax expense, $m262NaN
Net income, $m1322NaN

BALANCE SHEET

Cash and short-term investments, $m4118NaN
Total assets, $m12974NaN
Adjusted assets (=assets-cash), $m8856NaN
Average production assets, $m3143NaN
Working capital, $m4831NaN
Total debt, $m94NaN
Total liabilities, $m1861NaN
Total equity, $m11113NaN
Debt-to-equity ratio0.008NaN
Adjusted equity ratio0.793NaN

CASH FLOW

Net income, $m1322NaN
Depreciation, amort., depletion, $m392NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1491NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-532NaN
Free cash flow, $m2023NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m4831
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount