INTUITIVE SURGICAL INC (ISRG)
Orthopedic, Prosthetic & Surgical Appliances & Supplies · Healthcare · $147.8B
Intrinsic Value (Consensus)
$181.20
Current Price
$417.07
Margin of Safety
-56.6%
56.6% Above Intrinsic Value
Value: $181
Price: $417
Valuation Model Estimates
Current Price: $417.07
DCF (Discounted Cash Flow)
$396.62
Graham Number
$94.37
Earnings Power Value
$76.41
Relative Value (P/E)
$157.40
Dividend Discount Model
Not applicable
—
Consensus Value
$181.20
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $7.87
- EPS (Forward)
- $9.44
- Book Value
- $50.29
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.0%
- Debt/Equity
- —
- Revenue Growth
- 20.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance