Company Valuation: Intuitive Surgical, Inc.

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 68,321 96,172 128,355 93,771 118,775 167,663 - -
Change - 40.76% 33.46% -26.94% 26.67% 41.16% - -
Enterprise Value (EV) 1 67,154 94,550 127,064 92,189 116,025 162,813 160,622 157,711
Change - 40.8% 34.39% -27.45% 25.85% 40.33% -1.35% -1.81%
P/E ratio 51.2x 92.8x 77.1x 72.7x 67.1x 82.4x 71.6x 59.4x
PBR 8.3x 8.62x 10.8x 8.41x 9.06x 10.1x 8.18x 6.74x
PEG - -3.9x 1.3x -3.4x 1.8x 6x 4.7x 2.9x
Capitalization / Revenue 15.3x 22.1x 22.5x 15.1x 16.7x 20.7x 17.8x 15.4x
EV / Revenue 15x 21.7x 22.3x 14.8x 16.3x 20.1x 17.1x 14.5x
EV / EBITDA 35x 54.6x 48.4x 37.1x 41.2x 49.5x 41.2x 34.4x
EV / EBIT 37.6x 62.4x 54.9x 42.9x 48.4x 57.8x 48.4x 40.1x
EV / FCF 57.3x 82.7x 73.2x 96.2x 155x 75.7x 60.4x 43.3x
FCF Yield 1.75% 1.21% 1.37% 1.04% 0.65% 1.32% 1.65% 2.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.847 2.94 4.66 3.65 5.03 5.723 6.591 7.947
Distribution rate - - - - - - - -
Net sales 1 4,478 4,358 5,710 6,222 7,124 8,097 9,400 10,858
EBITDA 1 1,920 1,732 2,625 2,487 2,819 3,291 3,903 4,581
EBIT 1 1,785 1,515 2,315 2,149 2,397 2,819 3,317 3,931
Net income 1 1,379 1,061 1,705 1,322 1,798 2,056 2,367 2,812
Net Debt 1 -1,168 -1,623 -1,291 -1,581 -2,750 -4,851 -7,041 -9,952
Reference price 2 197.05 272.70 359.30 265.35 337.36 471.82 471.82 471.82
Nbr of stocks (in thousands) 346,721 352,666 357,237 353,385 352,072 355,354 - -
Announcement Date 1/23/20 1/21/21 1/20/22 1/24/23 1/23/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield (Y) Capi. ($)
82.45x20.11x49.47x-.--%168B
37.94x6x23.88x+0.24%234B
45.93x8.64x26.87x+0.41%192B
57.8x7.78x26.43x-.--%120B
28.21x3.05x15.31x+2.00%62.62B
21.29x6.59x17.09x+2.84%41.31B
27.91x6.13x20.49x-.--%40.25B
30.55x6.31x21.7x+0.68%39.42B
21.37x2.23x12.1x+0.13%38.86B
27.95x7.07x19.99x+0.92%35.98B
Average 38.14x 7.39x 23.33x +0.72% 97.2B
Weighted average by Cap. 46.57x 8.92x 27.52x +0.46%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ISRG Stock
  4. Valuation Intuitive Surgical, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW