Skip to content
StockMarketAgent
Direct answer
Intuitive Surgical maintains a dominant, near-monopoly position in soft-tissue robotic surgery. Its massive installed base of da Vinci systems creates a razor-and-blade model with high switching costs, generating robust recurring revenues from instruments and accessories. Strong free cash flow generation and high ROIC solidify its status as a premier quality compounder. Fair value range: low $176, high $337, with mid-point at $255.
Stock analysis

ISRG Intuitive Surgical Inc. fair value $255–$337

ISRG
By StockMarketAgent.AI team· supervised by
Przeanalizowano: 2026-05-09Następna aktualizacja: 2026-08-09Methodology v2.4Archetype: Mature compounderNASDAQ · Health Care
View archive
Cena
$450.06
▼ -195.39 (-43.41%)
Wartość godziwa
$255
$255–$337
Rekomendacja
Sprzedaj
confidence 87/100
Potencjał wzrostu
-43.4%
upside to fair value
Margines Bezpieczeństwa
$216.47
buy below · 15%
Kapitalizacja
$159.4B
P/E fwd 38.2
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • Premium quality compounder with a wide competitive moat.
  • Reverse DCF implies ~20% perpetual growth required at current $450 price.
  • Intrinsic valuation models anchor at $254.67, signaling a massive premium.
  • Sell recommendation driven by extreme valuation disconnect, not business quality.
Fair value
$255
Margin of safety
-76.7%
Confidence
87/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$450.06Price
FV $254.67
High $336.56

Intuitive Surgical maintains a dominant, near-monopoly position in soft-tissue robotic surgery. Its massive installed base of da Vinci systems creates a razor-and-blade model with high switching costs, generating robust recurring revenues from instruments and accessories. Strong free cash flow generation and high ROIC solidify its status as a premier quality compounder.

  • Massive installed base of da
    Massive installed base of da Vinci systems
  • High switching costs for hospitals
    High switching costs for hospitals and surgeons
  • Cycle upside
    Post-pandemic procedure backlog clearance drives elevated system utilization and instrument consumption.

§2 Scenariusz negatywny

A severe hospital capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). freeze combined with accelerated placements of competing systems like Medtronic's Hugo compresses margins and slows new system placements significantly.

Jak ta teza może się załamać

Medtronic/J&J Capture 30% Market Share

· Low

Competitors successfully disrupt the monopoly, forcing severe pricing pressure on systems and instruments.

FV impact
Downside below $175
Trigger
2-3 Years

Severe Hospital Capex Freeze

· Medium

Macro-driven hospital budget cuts drastically slow new system placements and upgrade cycles globally.

FV impact
Downside to $190
Trigger
1-2 Years

New Modality Disruption

· Low

Emergence of non-robotic, highly effective minimally invasive alternatives permanently reduces TAM for da Vinci.

FV impact
Downside to $160
Trigger
5+ Years
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
Decline in da Vinci procedure volume growth below 10%MonitorDeterioration versus the report thesis
Compression of gross margins below 60%MonitorDeterioration versus the report thesis
System placement growth turning negative YoYMonitorDeterioration versus the report thesis
Competitor system FDA approvals with superior clinical dataMonitorDeterioration versus the report thesis
Significant insider selling coupled with guidance cutsMonitorDeterioration versus the report thesis

§3 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3CAGR
Okres2022-12-312023-12-312024-12-312025-12-31Trend
Przychody$6.22B$7.12B$8.35B$10.06B+17.4%
Zysk brutto$4.20B$4.73B$5.63B$6.64B+16.5%
Zysk operacyjny$1.58B$1.77B$2.35B$2.95B+23.1%
Zysk netto
EPS (rozwodniony)$3.65$5.03$6.42$7.87+29.2%
EBITDA$1.94B$2.22B$2.85B$3.62B+23.1%
R&D$879.0M$998.8M$1.15B$1.31B+14.3%
SG&A$1.74B$1.96B$2.14B$2.39B+11.1%

Wyniki jakości

Wskaźnik Piotroski F
7 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
39.9
Ryzyko upadłości (>3 bezpieczne)
OCF / Zysk netto
1.06×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
13.0%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
FAQ

ISRG — frequently asked questions

  1. Based on our latest independent analysis, ISRG looks meaningfully overvalued. The current price is $450 versus a composite fair-value midpoint of $255 (range $176–$337), which implies roughly 43.4% downside to the midpoint.
Related coverage

Names readers of ISRG also follow

Same archetype: mature-compounder
Same sector: Health Care