← Back to home

This is a real valuation from our platform. Members can explore any ticker interactively with AI. Reserve your spot

ISRG Intuitive Surgical, Inc.

1 methods · Data from 2026-04-28
Price at analysis: $479.16 (valued on 2026-04-28)

About the Company

Intuitive Surgical makes robotic-assisted surgery systems — most famously the da Vinci robot — that let surgeons operate through tiny incisions instead of large cuts. Doctors sit at a console and control robotic arms that hold miniature instruments inside the patient's body, enabling more precise surgery with faster recovery times. More than 12,000 of these systems are installed in hospitals worldwide, and they were used for about 3.3 million procedures in 2025 alone — a 19% jump from the year before. The company employs roughly 15,600 people and generated $10 billion in revenue last year.

What makes Intuitive particularly interesting is how the business compounds over time. Hospitals pay around $1-2 million upfront for a system, but then they must buy Intuitive's proprietary single-use instruments for every single surgery — creating a stream of recurring revenue that grows automatically as surgeons perform more procedures. About 85% of revenue now comes from this recurring stream rather than new machine sales. Management guided for another 14% procedure growth in 2026, and the company carries no debt, with gross margins above 65%.

The central uncertainty is valuation. At roughly $479 per share, the market is placing a $167 billion value on the company. Our model, which projects revenues bottom-up from the installed base, estimates fair value closer to $305 — implying the market is already pricing in a very optimistic long-run growth scenario. The wide fair-value range ($219 to $533) reflects genuine uncertainty about long-term procedure growth and the eventual threat of competing surgical robots entering the market.

Methodology Narrative

Route override: ISRG is classified as `medtech_installed_base` (not decision-tree equity_profitable) because 85% of its $10B revenue is recurring procedures and services on 12,100+ da Vinci/Ion systems — a standard FCF projection misses the installed-base annuity structure.

Two prior overrides on **dcf-installed-base** were removed this run: `terminal_growth` (was pinned at 4%) and `procedure_growth_terminal` (was pinned at 8%). Agent-extracted values landed at 3.5% and 6% — both more conservative than the removed pins. `nwc_pct_revenue` (0.05) and `trade_in_normalization_years` (3) remain pinned; the trade-in period smooths lumpy system replacement cycles to avoid a single year's mix distorting installed-base projections.

Canonical update raised `procedure_growth_yr1` from 10% to 14% (Q1 2026 management guidance, 13–15% range, midpoint 14%). This moved FV₁ $297.64 → FV₂ $304.63 (+2.3%).

All cross-checks — **dcf-multistage**, **ev-ebitda-peer**, **reverse-dcf**, **consensus-cross-check**, **pvgo-growth-options** — are absent. The $304.63 estimate implies 36% downside from the $479 market price; without **reverse-dcf**, the implied market growth rate is unquantified.

Valuation Methods

Method Role Fair Value Implied Return Confidence
dcf-installed-base Primary $305 -36.4% medium

Members can explore this valuation interactively with AI — ask questions, test assumptions, see sensitivity analysis.

Reserve your spot