Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
223.42美元386.62美元522.11美元
+24.73%
386.62美元Current price is 24.7% above the base model value.
IS
HealthcareMedical Instruments & SuppliesUnited States
ISRG.US · Intuitive Surgical, Inc.
NMS · US · USD
Latest price482.22美元
30D+2.13%
Vs. base value+177%
Research summary
ISRG.US latest organized financial period shows revenue up 20.51% year over year and net income up 22.97% year over year. Current price is about 482.22美元, while the model base case is about 174.11美元; the price is 177% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue100.6亿美元
Net income28.56亿美元
Free cash flow30.31亿美元
Operating cash flow30.31亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:52
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price482.22美元
Base value174.11美元
Vs. base+177%
Price date2026/04/23
125.43美元174.11美元212.74美元
+177%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
157.60美元254.96美元332.22美元
+89.14%
254.96美元Current price is 89.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
18.9%当前价格隐含未来 FCF 年化增长约 18.9%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.93美元56.93美元56.93美元
+747%
56.93美元Current price is 747% above the base model value.
Updated: 2026/04/25 07:52
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 100.6亿美元 | 28.56亿美元 | 30.31亿美元 | 7.87 |
| 2024/12/30 | Annual | 83.52亿美元 | 23.23亿美元 | 24.15亿美元 | 6.42 |
| 2023/12/30 | Annual | 71.24亿美元 | 17.98亿美元 | 18.14亿美元 | 5.03 |
| 2022/12/30 | Annual | 62.22亿美元 | 13.22亿美元 | 14.91亿美元 | 3.65 |
| 2021/12/30 | Annual | 57.1亿美元 | 17.05亿美元 | 20.89亿美元 | 4.66 |
Related stocks
View allAd placement