investorscraft@gmail.com

Intrinsic ValueIntuitive Surgical, Inc. (0R29.L)

Previous Close£504.64
Intrinsic Value
Upside potential
Previous Close
£504.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intuitive Surgical, Inc. is a leader in robotic-assisted minimally invasive surgery, specializing in advanced surgical systems and diagnostic tools. The company’s flagship product, the da Vinci Surgical System, is widely adopted for complex procedures, offering precision and reduced recovery times. Its Ion endoluminal system further expands its portfolio into diagnostic lung biopsies, reinforcing its technological edge. Operating in the highly competitive medical equipment sector, Intuitive Surgical maintains a dominant position due to its proprietary technology, extensive training programs, and integrated digital solutions that enhance hospital performance. The company’s focus on innovation and surgeon training ensures high barriers to entry for competitors, solidifying its market leadership. With a global footprint, Intuitive Surgical benefits from recurring revenue streams through instrument sales, services, and system upgrades, creating a stable financial foundation while driving long-term growth in the expanding minimally invasive surgery market.

Revenue Profitability And Efficiency

Intuitive Surgical reported revenue of $8.35 billion, with net income reaching $2.32 billion, reflecting strong profitability. The company’s operating cash flow stood at $2.42 billion, supported by high-margin recurring revenue from instruments and services. Capital expenditures of $1.11 billion indicate continued investment in innovation and infrastructure, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $6.42 underscores its earnings strength, driven by high utilization rates of its surgical systems and expanding procedural adoption. With no debt and $2.03 billion in cash, Intuitive Surgical demonstrates robust capital efficiency, reinvesting profits into R&D and market expansion while maintaining financial flexibility.

Balance Sheet And Financial Health

Intuitive Surgical’s balance sheet is exceptionally strong, with $2.03 billion in cash and no debt. This positions the company to navigate economic uncertainties while funding growth initiatives. The absence of leverage and substantial liquidity highlight a conservative yet strategic financial approach.

Growth Trends And Dividend Policy

The company exhibits consistent growth, supported by increasing adoption of robotic-assisted surgeries globally. Intuitive Surgical does not pay dividends, opting instead to reinvest earnings into innovation and market penetration, aligning with its long-term growth objectives.

Valuation And Market Expectations

With a market capitalization of $193.33 billion and a beta of 1.70, Intuitive Surgical is valued as a high-growth leader in medical technology. Investors anticipate sustained expansion, driven by technological advancements and rising demand for minimally invasive procedures.

Strategic Advantages And Outlook

Intuitive Surgical’s competitive advantages include its proprietary technology, extensive training ecosystem, and strong brand loyalty. The outlook remains positive, with growth expected from new product launches, international expansion, and increasing procedural volumes in minimally invasive surgery.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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