DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['ISRG']



We have 6 report results for ticker: ISRG - Intuitive Surgical, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for ISRG [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ISRG revenue 7.12B 6.22B 5.71B 4.36B 4.48B 3.72B 3.14B 2.71B 2.38B 2.13B 2.27B 2.18B 1.76B 1.41B 1.05B
ISRG owner_earnings 0.82B 0.64B 1.36B 0.86B 1.10B 0.80B 0.85B 0.86B 0.57B 0.45B 0.67B 0.63B 0.51B 0.41B 0.37B
ISRG cashflow::operating 1.81B 1.49B 2.09B 1.48B 1.60B 1.17B 1.14B 1.09B 0.81B 0.67B 0.88B 0.81B 0.68B 0.55B 0.39B
ISRG cashflow::fcf 0.75B 0.96B 1.75B 1.14B 1.17B 0.98B 0.95B 1.03B 0.72B 0.56B 0.78B 0.70B 0.59B 0.45B 0.34B
ISRG cashflow::realfcf 0.16B 0.44B 1.30B 0.75B 0.84B 0.72B 0.74B 0.86B 0.56B 0.39B 0.61B 0.55B 0.46B 0.33B 0.34B
ISRG netincome 1.82B 1.34B 1.73B 1.07B 1.38B 1.12B 0.67B 0.74B 0.59B 0.42B 0.67B 0.66B 0.50B 0.38B 0.23B
ISRG operatingincome 1.96B 1.61B 1.89B 1.21B 1.50B 1.28B 1.10B 0.98B 0.76B 0.55B 0.87B 0.89B 0.71B 0.57B 0.40B
ISRG marketcap 118.79B 93.77B 128.36B 97.42B 69.21B 55.40B 41.35B 23.95B 19.89B 18.56B 14.60B 18.64B 17.60B 9.80B 11.24B
ISRG ev 116.04B 92.19B 127.06B 95.80B 68.04B 54.54B 40.70B 22.91B 19.18B 17.96B 13.82B 18.09B 17.14B 9.52B 11.24B
ISRG shares 0.36B 0.36B 0.36B 0.35B 0.35B 0.11B 0.11B 0.11B 0.11B 0.04B 0.04B 0.04B 0.04B 0.04B 0.04B
ISRG shares_calc 0.35B 0.35B 0.36B 0.36B 0.35B 0.35B 0.34B 0.34B 0.33B 0.32B 0.34B 0.34B 0.34B 0.34B 0.33B
ISRG capex -1.06B -0.53B -0.34B -0.34B -0.43B -0.19B -0.19B -0.05B -0.08B -0.11B -0.10B -0.11B -0.08B -0.10B -0.05B
ISRG depreciation 0.40B 0.34B 0.28B 0.23B 0.16B 0.11B 0.09B 0.07B 0.07B 0.05B 0.05B 0.03B 0.03B 0.02B 0.02B
ISRG evToOcf 64.00 61.87 60.83 64.55 42.58 46.66 35.61 21.08 23.79 27.01 15.70 22.22 25.31 17.47 28.67
ISRG pocf 65.52 62.93 61.44 65.65 43.31 47.39 36.18 22.03 24.68 27.91 16.59 22.90 26.00 17.98 28.67
ISRG pe 65.37 69.77 74.28 91.39 50.11 49.25 61.72 32.45 33.78 44.32 21.76 28.39 35.55 25.66 48.31


2. Vertical Data, ratio wrt to shares_calc for ISRG [show/hide charts] Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ISRG revenue 20.23 17.61 15.98 12.20 12.75 10.73 9.23 7.96 7.27 6.75 6.62 6.37 5.14 4.13 3.16
ISRG owner_earnings 2.33 1.81 3.80 2.42 3.14 2.31 2.49 2.52 1.75 1.41 1.95 1.83 1.50 1.18 1.12
ISRG cashflow::operating 5.15 4.22 5.85 4.15 4.55 3.37 3.36 3.20 2.46 2.11 2.57 2.38 1.98 1.59 1.18
ISRG cashflow::fcf 2.13 2.71 4.90 3.20 3.34 2.83 2.80 3.04 2.21 1.77 2.27 2.05 1.74 1.31 1.02
ISRG cashflow::realfcf 0.45 1.26 3.64 2.09 2.38 2.08 2.19 2.52 1.70 1.24 1.78 1.60 1.34 0.97 1.02
ISRG netincome 5.16 3.80 4.84 2.98 3.93 3.24 1.97 2.17 1.80 1.33 1.96 1.92 1.45 1.12 0.70
ISRG operatingincome 5.56 4.54 5.29 3.38 4.28 3.69 3.25 2.90 2.31 1.74 2.54 2.61 2.07 1.67 1.19
ISRG marketcap 337.39 265.35 359.30 272.70 197.05 159.64 121.65 70.46 60.68 58.77 42.68 54.49 51.45 28.64 33.71
ISRG ev 329.58 260.88 355.69 268.16 193.73 157.17 119.74 67.41 58.50 56.87 40.39 52.87 50.09 27.82 33.71
ISRG shares 1.01 1.02 1.02 0.98 0.99 0.33 0.33 0.34 0.34 0.11 0.11 0.11 0.11 0.11 0.11
ISRG shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
ISRG capex -3.02 -1.51 -0.95 -0.96 -1.21 -0.54 -0.56 -0.16 -0.25 -0.33 -0.31 -0.33 -0.24 -0.28 -0.16
ISRG depreciation 1.14 0.96 0.79 0.63 0.46 0.31 0.25 0.21 0.20 0.16 0.13 0.10 0.08 0.07 0.06
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for ISRG [show/hide charts] Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ISRG revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
ISRG owner_earnings 11.51% 10.27% 23.78% 19.80% 24.63% 21.48% 27.02% 31.63% 24.08% 20.88% 29.40% 28.79% 29.20% 28.66% 35.46%
ISRG cashflow::operating 25.45% 23.95% 36.58% 34.05% 35.68% 31.39% 36.42% 40.16% 33.81% 31.21% 38.85% 37.37% 38.53% 38.57% 37.26%
ISRG cashflow::fcf 10.51% 15.39% 30.64% 26.21% 26.18% 26.36% 30.35% 38.17% 30.41% 26.25% 34.23% 32.13% 33.81% 31.78% 32.19%
ISRG cashflow::realfcf 2.20% 7.15% 22.78% 17.15% 18.70% 19.35% 23.69% 31.63% 23.41% 18.37% 26.82% 25.11% 26.07% 23.50% 32.19%
ISRG netincome 25.50% 21.60% 30.26% 24.46% 30.84% 30.21% 21.35% 27.27% 24.70% 19.65% 29.62% 30.15% 28.18% 27.02% 22.11%
ISRG operatingincome 27.48% 25.81% 33.10% 27.69% 33.54% 34.34% 35.18% 36.39% 31.80% 25.76% 38.41% 41.00% 40.35% 40.48% 37.64%
ISRG marketcap 1667.38% 1507.03% 2247.86% 2235.19% 1545.32% 1487.61% 1317.61% 884.89% 834.30% 870.95% 644.67% 855.93% 1001.83% 693.45% 1068.18%
ISRG ev 1628.77% 1481.62% 2225.26% 2197.96% 1519.25% 1464.58% 1296.95% 846.59% 804.33% 842.78% 610.14% 830.51% 975.32% 673.64% 1068.18%
ISRG shares 5.01% 5.82% 6.39% 8.05% 7.73% 3.03% 3.54% 4.21% 4.66% 1.69% 1.72% 1.79% 2.22% 2.76% 3.61%
ISRG shares_calc 4.94% 5.68% 6.26% 8.20% 7.84% 9.32% 10.83% 12.56% 13.75% 14.82% 15.10% 15.71% 19.47% 24.21% 31.69%
ISRG capex -14.94% -8.56% -5.95% -7.84% -9.50% -5.03% -6.08% -1.99% -3.40% -4.96% -4.62% -5.24% -4.72% -6.79% -5.08%
ISRG depreciation 5.63% 5.43% 4.94% 5.19% 3.57% 2.90% 2.74% 2.70% 2.73% 2.44% 2.03% 1.56% 1.59% 1.63% 1.81%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for ISRG Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
ISRG revenue 14.35% 13.85% 17.80%
ISRG owner_earnings 7.03% 0.50% -1.69%
ISRG cashflow::operating 11.79% 9.17% 6.90%
ISRG cashflow::fcf 3.29% -5.27% -13.14%
ISRG cashflow::realfcf -9.66% -26.29% -40.58%
ISRG netincome 17.71% 10.06% 19.45%
ISRG operatingincome 15.18% 8.89% 17.50%
ISRG marketcap 22.91% 16.48% 6.83%
ISRG ev 23.04% 16.30% 6.60%
ISRG shares 29.03% 25.87% 0.57%
ISRG shares_calc 1.22% 0.29% -0.48%
ISRG capex -22.64% -29.34% -31.54%
ISRG depreciation 25.48% 30.00% 21.06%
ISRG evToOcf 10.06% 6.52% -0.28%
ISRG pocf 9.95% 6.69% -0.07%
ISRG pe 4.41% 5.83% -10.57%


5. Rolling 5 yearly CAGR report Showing SUMMARY report for ISRG Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
ISRG netincome 10.06% 14.94% 18.55% 12.61% 26.95% 10.89% 0.40% 8.31% 9.05% 12.48%
ISRG operatingincome 8.89% 7.78% 13.92% 9.75% 22.30% 8.01% 4.33% 6.80% 5.79% 6.75%
ISRG marketcap 16.48% 17.79% 39.90% 37.40% 30.11% 30.56% 17.27% 6.35% 15.21% 10.56%
ISRG ev 16.30% 17.76% 40.86% 37.95% 30.52% 31.60% 17.61% 5.98% 15.04% 9.83%
ISRG shares 25.87% 26.67% 26.21% 25.89% 57.24% 23.71% 23.27% 23.93% 23.27% -1.08%
ISRG shares_calc 0.29% 0.78% 1.00% 1.74% 2.15% 0.29% -0.13% -0.13% -0.85% -1.08%
ISRG capex -29.34% -18.56% -30.79% -25.01% -24.33% -11.01% -9.75% 8.99% 3.46% -12.75%
ISRG depreciation 30.00% 31.49% 31.03% 28.30% 25.21% 18.61% 20.39% 21.12% 23.09% 22.31%
ISRG evToOcf 6.52% 11.68% 23.61% 22.10% 9.53% 24.34% 9.89% -3.59% 6.37% -1.19%
ISRG pocf 6.69% 11.71% 22.77% 21.61% 9.19% 23.36% 9.58% -3.26% 6.54% -0.54%
ISRG pe 5.83% 2.48% 18.01% 22.02% 2.49% 17.75% 16.80% -1.81% 5.65% -1.71%


6. Rolling 9 yearly CAGR report Showing SUMMARY report for ISRG Current Market Price: 482.74 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
ISRG shares 29.03% 28.09% 28.21% 27.65% 27.45% 12.87%
ISRG shares_calc 1.22% 0.36% 0.48% 0.48% 0.29% 0.45%
ISRG capex -22.64% -16.54% -11.40% -14.56% -15.25% -13.02%
ISRG depreciation 25.48% 24.81% 26.50% 26.12% 24.05% 21.30%
ISRG evToOcf 10.06% 16.46% 11.84% 10.96% 10.41% 5.56%
ISRG pocf 9.95% 15.97% 11.59% 10.84% 10.26% 5.74%
ISRG pe 4.41% 13.82% 11.28% 11.06% 7.72% 0.21%



Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...