ISRG · Intuitive Surgical, Inc.

$404.272026-07-21

Sector: Healthcare; Industry: Medical - Devices; Sub-Industry: Health Care Equipment

Intrinsic Value Range Comparison · Mulya.ai

R&D capitalized (5yr)

Bull

$227

-43.8% vs market

Base · active

$184

-54.6% vs market

Bear

$127

-68.5% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $127

Base $184

Bull $227

Market $404

Median $580

Market Price $404

Mulya.ai Base $184

Analysts Median $580

Mulya.ai IV range ($127 · $227)

Analysts Range ($525 · $750)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$7.1B	—	28.3%	3.5%	$1.9B	−$2.1B	−$156MM	10.4%	—	16.4%	$11.8B	$5.00	—
2024.Q4	$7.1B	0.0%	28.3%	12.6%	$1.8B	−$1.9B	−$153MM	11.7%	—	13.1%	$15.1B	$5.00	—
2025.Q1	$8.4B	17.2%	32.1%	11.1%	$2.4B	−$1.7B	$675MM	11.1%	—	15.5%	$15.7B	$6.46	—
2025.Q4	$8.4B	0.0%	32.1%	13.1%	$2.3B	−$520MM	$1.8B	12.0%	—	15.1%	$15.1B	$6.46	—
2026.Q1	$10.6B	26.7%	34.7%	16.3%	$3.1B	−$1.2B	$1.9B	10.8%	—	19.5%	$16.4B	$8.28	39.6
italics below = DCF projection · 10yr Rev CAGR: 9.4%
2027.Q1	$12.1B	+14.6%	33.8%	16.7%	$3.4B	−$1.1B	$2.3B	9.5%	$2.1B	20.1%	$17.6B	$8.31	48.6
2028.Q1	$13.8B	+13.5%	33.8%	17.1%	$3.9B	−$1.5B	$2.4B	9.4%	$2.0B	21.1%	$19.0B	$9.40	43.0
2029.Q1	$15.7B	+13.7%	33.8%	17.4%	$4.4B	−$2.1B	$2.2B	9.3%	$1.7B	21.7%	$21.2B	$10.64	38.0
2030.Q1	$17.6B	+12.4%	33.8%	17.8%	$4.9B	−$1.5B	$3.4B	9.2%	$2.3B	22.3%	$22.7B	$11.90	34.0
2031.Q1	$19.2B	+9.3%	33.8%	18.1%	$5.3B	−$1.4B	$3.9B	9.1%	$2.5B	22.7%	$24.1B	$12.95	31.2

Term. Yr+	$27.0B	4.1%	24.8%	20.0%	$5.3B	−$1.3B	$4.1B	8.6%	$37.9B	17.1%	—	—	—

Active scenario IV: $184 (-54.6% vs market)