Intuitive Surgical, Inc. (ISRG) DCF Valuation

Intuitive Surgical, Inc. (ISRG) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Intuitive Surgical, Inc. (ISRG) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our Intuitive Surgical, Inc. (ISRG) DCF Calculator allows you to evaluate the company's valuation using real-world financial data, providing complete flexibility to modify all key parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 4,478.5 4,358.4 5,710.1 6,222.2 7,124.1 8,046.6 9,088.5 10,265.4 11,594.6 13,096.0
Revenue Growth, % 0 -2.68 31.01 8.97 14.49 12.95 12.95 12.95 12.95 12.95
EBITDA 1,374.5 1,049.8 1,821.0 1,577.1 2,188.6 2,297.1 2,594.5 2,930.5 3,309.9 3,738.5
EBITDA, % 30.69 24.09 31.89 25.35 30.72 28.55 28.55 28.55 28.55 28.55
Depreciation 199.7 282.5 317.0 380.4 421.8 459.1 518.5 585.7 661.5 747.2
Depreciation, % 4.46 6.48 5.55 6.11 5.92 5.71 5.71 5.71 5.71 5.71
EBIT 1,174.8 767.3 1,504.0 1,196.7 1,766.8 1,838.0 2,076.0 2,344.8 2,648.4 2,991.4
EBIT, % 26.23 17.61 26.34 19.23 24.8 22.84 22.84 22.84 22.84 22.84
Total Cash 5,845.2 6,869.1 8,619.5 6,741.5 5,223.2 7,617.2 8,603.5 9,717.6 10,975.9 12,397.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 645.2 645.5 893.0 1,073.3 1,267.5
Account Receivables, % 14.41 14.81 15.64 17.25 17.79
Inventories 595.5 601.5 587.1 893.2 1,220.6 1,108.3 1,251.8 1,413.9 1,597.0 1,803.8
Inventories, % 13.3 13.8 10.28 14.36 17.13 13.77 13.77 13.77 13.77 13.77
Accounts Payable 123.5 81.6 121.2 147.0 188.7 189.3 213.8 241.5 272.8 308.1
Accounts Payable, % 2.76 1.87 2.12 2.36 2.65 2.35 2.35 2.35 2.35 2.35
Capital Expenditure -425.6 -341.5 -353.5 -532.4 -1,064.2 -756.8 -854.8 -965.4 -1,090.4 -1,231.6
Capital Expenditure, % -9.5 -7.84 -6.19 -8.56 -14.94 -9.4 -9.4 -9.4 -9.4 -9.4
Tax Rate, % 8.21 8.21 8.21 8.21 8.21 8.21 8.21 8.21 8.21 8.21
EBITAT 1,078.7 674.2 1,356.2 984.8 1,621.7 1,631.9 1,843.3 2,081.9 2,351.5 2,656.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -264.4 567.0 1,126.2 372.2 499.4 1,428.9 1,221.5 1,379.7 1,558.4 1,760.2
WACC, % 11 11 11 11 11 11 11 11 11 11
PV UFCF
SUM PV UFCF 5,358.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,831
Terminal Value 26,141
Present Terminal Value 15,511
Enterprise Value 20,869
Net Debt -2,660
Equity Value 23,530
Diluted Shares Outstanding, MM 357
Equity Value Per Share 65.84

What You Will Get

  • Real ISRG Financial Data: Pre-filled with Intuitive Surgical’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Intuitive Surgical’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life ISRG Financials: Pre-filled historical and projected data for Intuitive Surgical, Inc. (ISRG).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Intuitive Surgical’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Intuitive Surgical’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Intuitive Surgical, Inc.'s (ISRG) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions.

Why Choose This Calculator for Intuitive Surgical, Inc. (ISRG)?

  • Designed for Experts: A sophisticated tool utilized by healthcare analysts, CFOs, and medical consultants.
  • Comprehensive Data: Intuitive Surgical’s historical and projected financials are preloaded for enhanced precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Intuitive Surgical, Inc. (ISRG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Intuitive Surgical, Inc. (ISRG).
  • Consultants: Deliver professional valuation insights on Intuitive Surgical, Inc. (ISRG) to clients quickly and accurately.
  • Business Owners: Understand how innovative companies like Intuitive Surgical, Inc. (ISRG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Intuitive Surgical, Inc. (ISRG).

What the Template Contains

  • Pre-Filled Data: Contains Intuitive Surgical’s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Assess Intuitive Surgical’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
  • Clear Dashboard: Visuals and tables that summarize essential valuation outcomes.