Valuation Intuitive Surgical, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 18/07/2026 am IST			After hours 05:30:00 am
345.42 ^USD	-14.15%		345.50	+0.02%

18/07	US Equity Indexes Drop as Chipmakers Head for Bear Market, Crude Oil Surges After Iran Expands Attack in Middle East	MT
18/07	Equities Fall Amid Netflix Sell-Off; Oil Climbs as Middle East Tensions Rise	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,28,355	93,771	1,18,775	1,85,911	2,00,772	1,22,335	-	-
Change	-	-26.94%	26.67%	56.52%	7.99%	-39.07%	-	-
Enterprise Value (EV) ¹	1,27,064	92,189	1,16,025	1,83,884	1,97,404	1,15,768	1,11,768	1,06,869
Change	-	-27.45%	25.85%	58.49%	7.35%	-41.35%	-3.46%	-4.38%
P/E	77.1x	72.7x	67.1x	81.3x	72x	37.5x	32.6x	28.3x
PBR	10.8x	8.41x	9.06x	11.5x	11.3x	5.76x	4.81x	3.94x
PEG	-	-3.4x	1.8x	2.9x	3.2x	2.2x	2.2x	1.8x
Capitalization / Revenue	22.5x	15.1x	16.7x	22.3x	19.9x	10.4x	9.23x	8.18x
EV / Revenue	22.3x	14.8x	16.3x	22x	19.6x	9.83x	8.43x	7.14x
EV / EBITDA	48.4x	37.1x	41.5x	52.4x	45.1x	21.8x	19.1x	16.1x
EV / EBIT	54.9x	42.9x	48.4x	60x	52.5x	24.8x	21.4x	18x
EV / FCF	73.2x	96.2x	155x	141x	79.3x	25.8x	24x	20.3x
FCF Yield	1.37%	1.04%	0.65%	0.71%	1.26%	3.87%	4.17%	4.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.66	3.65	5.03	6.42	7.87	9.2	10.59	12.23
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,710	6,222	7,124	8,352	10,065	11,774	13,257	14,959
EBITDA ¹	2,625	2,487	2,799	3,512	4,375	5,316	5,836	6,641
EBIT ¹	2,315	2,149	2,397	3,067	3,760	4,671	5,231	5,939
Net income ¹	1,705	1,322	1,798	2,323	2,856	3,297	3,727	4,235
Net Debt ¹	-1,291	-1,581	-2,750	-2,027	-3,368	-6,567	-10,567	-15,466
Reference price ²	359.30	265.35	337.36	521.96	566.36	345.42	345.42	345.42
Nbr of stocks (in thousands)	3,57,237	3,53,385	3,52,072	3,56,179	3,54,496	3,54,163	-	-
Announcement Date	20/01/22	24/01/23	23/01/24	23/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTUITIVE SURGICAL, INC.	44.49x	11.58x	25.87x	-.--%	14TCr
THERMO FISHER SCIENTIFIC, INC.	27.2x	4.87x	18.73x	0.34%	20TCr
DANAHER CORPORATION	33.17x	6.4x	20.14x	0.7%	15TCr
BOSTON SCIENTIFIC CORPORATION	16.41x	3.38x	10.87x	-.--%	6.63TCr
EDWARDS LIFESCIENCES CORPORATION	31.32x	7.01x	22.37x	-.--%	5.06TCr
SIEMENS HEALTHINEERS AG	18.65x	2.14x	11.08x	2.82%	4.48TCr
AGILENT TECHNOLOGIES, INC.	26.47x	5.27x	18x	0.75%	3.84TCr
WATERS CORPORATION	45.84x	6.39x	19.64x	-.--%	3.71TCr
GE HEALTHCARE TECHNOLOGIES INC.	14.77x	1.64x	9.12x	0.22%	2.99TCr
RESMED, INC.	19.15x	5.04x	12.99x	1.2%	2.92TCr
Average	27.75x	5.37x	16.88x	0.6%	7.86TCr
Weighted average by Cap.	30.38x	6.20x	18.85x	0.47%