Valuation Intuitive Surgical, Inc.
Equities
ISRG
US46120E6023
Advanced Medical Equipment & Technology
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 492.87 USD | +1.44% |
|
-0.91% | -12.98% |
| Mar. 11 | The Market Is Looking Suspiciously Calm |  |
| Mar. 11 | Analyst recommendations: Crowdstrike, Nike, Oracle, Micron Technology, Occidental Petroleum… | |
Company Valuation: Intuitive Surgical, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 128,355 | 93,771 | 118,775 | 185,911 | 200,772 | 175,033 | - | - |
| Change | - | -26.94% | 26.67% | 56.52% | 7.99% | -12.82% | - | - |
| Enterprise Value (EV) 1 | 127,064 | 92,189 | 116,025 | 183,884 | 197,404 | 166,595 | 162,909 | 158,361 |
| Change | - | -27.45% | 25.85% | 58.49% | 7.35% | -15.61% | -2.21% | -2.79% |
| P/E ratio | 77.1x | 72.7x | 67.1x | 81.3x | 72x | 55.8x | 48.3x | 40.9x |
| PBR | 10.8x | 8.41x | 9.06x | 11.5x | 11.3x | 8.05x | 6.74x | 5.63x |
| PEG | - | -3.4x | 1.8x | 2.9x | 3.2x | 4.5x | 3.1x | 2.3x |
| Capitalization / Revenue | 22.5x | 15.1x | 16.7x | 22.3x | 19.9x | 15.2x | 13.4x | 11.8x |
| EV / Revenue | 22.3x | 14.8x | 16.3x | 22x | 19.6x | 14.4x | 12.4x | 10.7x |
| EV / EBITDA | 48.4x | 37.1x | 41.5x | 52.4x | 45.1x | 33.6x | 28.7x | 24.4x |
| EV / EBIT | 54.9x | 42.9x | 48.4x | 60x | 52.5x | 38.7x | 32.6x | 27.6x |
| EV / FCF | 73.2x | 96.2x | 155x | 141x | 79.3x | 41.3x | 37.3x | 31x |
| FCF Yield | 1.37% | 1.04% | 0.65% | 0.71% | 1.26% | 2.42% | 2.68% | 3.22% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.66 | 3.65 | 5.03 | 6.42 | 7.87 | 8.836 | 10.21 | 12.05 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,710 | 6,222 | 7,124 | 8,352 | 10,065 | 11,531 | 13,094 | 14,854 |
| EBITDA 1 | 2,625 | 2,487 | 2,799 | 3,512 | 4,375 | 4,956 | 5,673 | 6,487 |
| EBIT 1 | 2,315 | 2,149 | 2,397 | 3,067 | 3,760 | 4,308 | 4,993 | 5,746 |
| Net income 1 | 1,705 | 1,322 | 1,798 | 2,323 | 2,856 | 3,226 | 3,720 | 4,292 |
| Net Debt 1 | -1,291 | -1,581 | -2,750 | -2,027 | -3,368 | -8,438 | -12,124 | -16,672 |
| Reference price 2 | 359.30 | 265.35 | 337.36 | 521.96 | 566.36 | 492.87 | 492.87 | 492.87 |
| Nbr of stocks (in thousands) | 357,237 | 353,385 | 352,072 | 356,179 | 354,496 | 355,130 | - | - |
| Announcement Date | 1/20/22 | 1/24/23 | 1/23/24 | 1/23/25 | 1/22/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.99x | 14.23x | 33.11x | -.--% | 173B | |
| 25.64x | 4.51x | 17.66x | 0.37% | 186B | |
| 30.5x | 5.78x | 18.1x | 0.68% | 138B | |
| 28.57x | 4.92x | 15.9x | -.--% | 104B | |
| 20.16x | 2.35x | 11.69x | 2.63% | 51.95B | |
| 29.77x | 6.79x | 21.82x | -.--% | 49.82B | |
| 23.35x | 6.16x | 15.82x | 0.98% | 35.84B | |
| 15.04x | 1.72x | 9.28x | 0.22% | 33.15B | |
| 22.14x | 4.54x | 15.74x | 0.88% | 32.62B | |
| 22.77x | 5.78x | 16.47x | 2.91% | 31.72B | |
| Average | 27.29x | 5.68x | 17.56x | 0.87% | 83.53B | |
| Weighted average by Cap. | 32.01x | 6.79x | 20.05x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ISRG Stock
- Valuation Intuitive Surgical, Inc.
Select your edition
All financial news and data tailored to specific country editions
