Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
223.42 USD386.62 USD522.11 USD
+16.7%
386.62 USDCurrent price is 16.7% above the base model value.
I
HealthcareMedical Instruments & SuppliesUnited States
ISRG.US · Intuitive Surgical, Inc.
NMS · US · USD
Latest price451.19 USD
30D+7.66%
Vs. base value+159%
Research summary
ISRG.US latest organized financial period shows revenue grew +20.51% YoY and net income grew +22.97% YoY. Current price is about 451 USD, while the model base case is about 174 USD; the current price sits +159% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue10B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price451.19 USD
Base value174.11 USD
Vs. base+159%
Price date2026/04/28
125.43 USD174.11 USD212.74 USD
+159%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
157.60 USD254.96 USD332.22 USD
+76.97%
254.96 USDCurrent price is 77% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.0%
Current price implies roughly 18.0% annualized FCF growth.
18.0%Current price implies roughly 18.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.93 USD56.93 USD56.93 USD
+693%
56.93 USDCurrent price is 692.5% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 10B USD | 3B USD | 3B USD | 7.87 |
| 2024/12/30 | Annual | 8B USD | 2B USD | 2B USD | 6.42 |
| 2023/12/30 | Annual | 7B USD | 2B USD | 2B USD | 5.03 |
| 2022/12/30 | Annual | 6B USD | 1B USD | 1B USD | 3.65 |
| 2021/12/30 | Annual | 6B USD | 2B USD | 2B USD | 4.66 |
Ad placement