Welcome to RANGE VALUATION DETAIL page! beta feature  


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

Valuation Scenarios Current Market Price: 512.18 as of 2025-06-14

Type Low High Factor NormalizedPerShare Multipliers(Avg, Median, Min, Max)
Suggested Buying Range on overall 84.47 161.40 operatingCashflow 5.38 (30, 30, 15.7, 91.39)
Suggested Buying Range on cashflow 161.40 161.40 operatingCashflow 5.38 [30, 30, 15.7, 76.14]
Suggested Buying Range on netIncome 155.25 155.25 netIncome 5.18 [30, 30, 21.76, 91.39]
Suggested Buying Range on operatingIncome 176.11 176.11 operatingIncome 5.87 [30, 30, 21.76, 91.39]

“The best measure to judge a company’s performance over time is growth of free cash flow per share, and we believe that’s what drives long-term value for our owners”
--Texas Instruments investor page, investor.ti.com
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
Note 1: The Valuation above uses Historic Valuation method, Its not a valid method for companies with -ve PE or Negative earnings!
Note 2: Companies like CRWD, SNOW, any SAAS based companies OR companies whose GAAP earnings are negative cannot be valued using this method, so ignore the numbers for such cases
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: 512.18 as of 2025-06-14
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ISRG revenue 8.35B 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 1.29B 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 2.42B 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 1.30B 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 0.63B 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 2.34B 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 2.67B 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 185.91B 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 183.88B 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 0.36B 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 0.36B 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 -1.11B -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 0.45B 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 76.14 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 76.98 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 79.55 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: 512.18 as of 2025-06-14
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
ISRG revenue 23.45 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 3.63 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 6.78 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 3.66 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 1.76 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 6.56 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 7.50 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 521.96 337.39 265.35 359.30 272.70 197.05 159.64 121.65 70.46 60.68 58.77 42.68 54.49 51.45 28.64 33.71
ISRG ev 516.27 329.58 260.88 355.69 268.16 193.73 157.17 119.74 67.41 58.50 56.87 40.39 52.87 50.09 27.82 33.71
ISRG shares 1.02 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 1.00
ISRG capex -3.12 -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 1.25 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: 512.18 as of 2025-06-14
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 2024 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% 100.00%
ISRG owner_earnings 15.49% 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 28.91% 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 15.61% 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 7.52% 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 27.98% 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 32.00% 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 2225.92% 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 2201.65% 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 4.33% 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 4.26% 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 -13.30% -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 5.33% 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 [show/hide charts] Current Market Price: 512.18 as of 2025-06-14
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_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
ISRG revenue 14.95% 13.27% 13.51%
ISRG owner_earnings 9.45% 3.25% -1.60%
ISRG cashflow::operating 12.97% 8.61% 4.95%
ISRG cashflow::fcf 6.74% 2.15% -9.34%
ISRG cashflow::realfcf 1.32% -5.60% -21.55%
ISRG netincome 16.55% 11.09% 10.59%
ISRG operatingincome 15.03% 12.22% 12.25%
ISRG marketcap 28.19% 21.85% 13.14%
ISRG ev 28.56% 22.00% 13.11%
ISRG shares 14.04% 0.91% -0.27%
ISRG shares_calc 0.93% 0.28% -0.10%
ISRG capex -25.25% -17.46% -32.65%
ISRG depreciation 23.83% 22.70% 16.42%
ISRG evToOcf 13.80% 12.33% 7.77%
ISRG pocf 13.47% 12.19% 7.81%
ISRG pe 9.98% 9.68% 2.31%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for ISRG [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 512.18 as of 2025-06-14
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_2024 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 revenue 13.27% 13.85% 14.67% 16.10% 12.82% 16.01% 10.46% 7.58% 9.03% 11.03% 15.16%
ISRG owner_earnings 3.25% 0.50% -5.50% 9.67% 8.50% 19.91% 3.73% 6.22% 10.79% 7.22% 3.59%
ISRG cashflow::operating 8.61% 9.17% 5.45% 13.96% 12.98% 19.17% 5.84% 7.02% 9.93% 8.14% 11.15%
ISRG cashflow::fcf 2.15% -5.27% 0.11% 11.11% 9.52% 15.95% 4.83% 6.36% 11.70% 10.06% 10.56%
ISRG cashflow::realfcf -5.60% -26.29% -9.77% 8.72% 6.02% 16.43% 3.48% 6.33% 13.32% 10.94% 2.94%
ISRG netincome 11.09% 10.06% 14.94% 18.55% 12.61% 26.95% 10.89% 0.40% 8.31% 9.05% 12.48%
ISRG operatingincome 12.22% 8.89% 7.78% 13.92% 9.75% 22.30% 8.01% 4.33% 6.80% 5.79% 6.75%
ISRG marketcap 21.85% 16.48% 17.79% 39.90% 37.40% 30.11% 30.56% 17.27% 6.35% 15.21% 10.56%
ISRG ev 22.00% 16.30% 17.76% 40.86% 37.95% 30.52% 31.60% 17.61% 5.98% 15.04% 9.83%
ISRG shares 0.91% 25.87% 26.67% 26.21% 25.89% 57.24% 23.71% 23.27% 23.93% 23.27% -1.08%
ISRG shares_calc 0.28% 0.29% 0.78% 1.00% 1.74% 2.15% 0.29% -0.13% -0.13% -0.85% -1.08%
ISRG capex -17.46% -29.34% -18.56% -30.79% -25.01% -24.33% -11.01% -9.75% 8.99% 3.46% -12.75%
ISRG depreciation 22.70% 30.00% 31.49% 31.03% 28.30% 25.21% 18.61% 20.39% 21.12% 23.09% 22.31%
ISRG evToOcf 12.33% 6.52% 11.68% 23.61% 22.10% 9.53% 24.34% 9.89% -3.59% 6.37% -1.19%
ISRG pocf 12.19% 6.69% 11.71% 22.77% 21.61% 9.19% 23.36% 9.58% -3.26% 6.54% -0.54%
ISRG pe 9.68% 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 [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 512.18 as of 2025-06-14
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_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
ISRG revenue 14.95% 14.35% 11.88% 11.30% 10.62% 13.68% 15.08%
ISRG owner_earnings 9.45% 7.03% -0.46% 8.97% 5.95% 11.78% 8.85%
ISRG cashflow::operating 12.97% 11.79% 6.03% 11.04% 9.11% 12.70% 12.91%
ISRG cashflow::fcf 6.74% 3.29% 2.37% 10.72% 7.54% 11.25% 12.55%
ISRG cashflow::realfcf 1.32% -9.66% -3.41% 10.11% 5.59% 10.83% 8.75%
ISRG netincome 16.55% 17.71% 8.02% 11.35% 8.89% 15.36% 19.14%
ISRG operatingincome 15.03% 15.18% 7.05% 8.69% 6.09% 11.32% 13.91%
ISRG marketcap 28.19% 22.91% 22.95% 23.91% 20.94% 24.26% 19.39%
ISRG ev 28.56% 23.04% 23.47% 24.18% 21.07% 24.43% 19.19%
ISRG shares 14.04% 29.03% 28.09% 28.21% 27.65% 27.45% 12.87%
ISRG shares_calc 0.93% 1.22% 0.36% 0.48% 0.48% 0.29% 0.45%
ISRG capex -25.25% -22.64% -16.54% -11.40% -14.56% -15.25% -13.02%
ISRG depreciation 23.83% 25.48% 24.81% 26.50% 26.12% 24.05% 21.30%
ISRG evToOcf 13.80% 10.06% 16.46% 11.84% 10.96% 10.41% 5.56%
ISRG pocf 13.47% 9.95% 15.97% 11.59% 10.84% 10.26% 5.74%
ISRG pe 9.98% 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...