|
DCF -Bewertung intuitiver Operation, Inc. (ISRG)
US | Healthcare | Medical - Instruments & Supplies | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Intuitive Surgical, Inc. (ISRG) Bundle
Unser DCF-Taschenrechner für intuitive Surgical, Inc. (ISRG) für die Genauigkeit entwickelt, ermöglicht es Ihnen, die Bewertung des Unternehmens mithilfe realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle Schlüsselparameter für verbesserte Projektionen zu ändern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,358.4 | 5,710.1 | 6,222.2 | 7,124.1 | 8,352.1 | 9,849.5 | 11,615.4 | 13,697.8 | 16,153.7 | 19,049.8 |
| Revenue Growth, % | 0 | 31.01 | 8.97 | 14.49 | 17.24 | 17.93 | 17.93 | 17.93 | 17.93 | 17.93 |
| EBITDA | 1,326.0 | 2,131.2 | 1,942.9 | 2,169.0 | 2,673.8 | 3,180.1 | 3,750.2 | 4,422.5 | 5,215.4 | 6,150.5 |
| EBITDA, % | 30.42 | 37.32 | 31.23 | 30.45 | 32.01 | 32.29 | 32.29 | 32.29 | 32.29 | 32.29 |
| Depreciation | 282.5 | 317.0 | 380.4 | 421.8 | 324.9 | 550.7 | 649.5 | 765.9 | 903.2 | 1,065.2 |
| Depreciation, % | 6.48 | 5.55 | 6.11 | 5.92 | 3.89 | 5.59 | 5.59 | 5.59 | 5.59 | 5.59 |
| EBIT | 1,043.5 | 1,814.2 | 1,562.5 | 1,747.2 | 2,348.9 | 2,629.3 | 3,100.7 | 3,656.6 | 4,312.2 | 5,085.3 |
| EBIT, % | 23.94 | 31.77 | 25.11 | 24.53 | 28.12 | 26.69 | 26.69 | 26.69 | 26.69 | 26.69 |
| Total Cash | 6,869.1 | 8,619.5 | 6,741.5 | 5,223.2 | 4,013.3 | 8,300.6 | 9,788.7 | 11,543.7 | 13,613.3 | 16,054.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 645.5 | 893.0 | 1,073.3 | 1,267.5 | 1,356.8 | 1,610.1 | 1,898.8 | 2,239.2 | 2,640.7 | 3,114.1 |
| Account Receivables, % | 14.81 | 15.64 | 17.25 | 17.79 | 16.25 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
| Inventories | 601.5 | 587.1 | 893.2 | 1,220.6 | 1,487.2 | 1,445.5 | 1,704.6 | 2,010.2 | 2,370.6 | 2,795.7 |
| Inventories, % | 13.8 | 10.28 | 14.36 | 17.13 | 17.81 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
| Accounts Payable | 81.6 | 121.2 | 147.0 | 188.7 | 193.4 | 223.0 | 263.0 | 310.2 | 365.8 | 431.4 |
| Accounts Payable, % | 1.87 | 2.12 | 2.36 | 2.65 | 2.32 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 |
| Capital Expenditure | -341.5 | -353.5 | -532.4 | -1,064.2 | -1,111.2 | -1,001.2 | -1,180.7 | -1,392.4 | -1,642.0 | -1,936.4 |
| Capital Expenditure, % | -7.84 | -6.19 | -8.56 | -14.94 | -13.3 | -10.17 | -10.17 | -10.17 | -10.17 | -10.17 |
| Tax Rate, % | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 | 13.13 |
| EBITAT | 916.9 | 1,636.0 | 1,285.8 | 1,603.7 | 2,040.4 | 2,308.5 | 2,722.4 | 3,210.5 | 3,786.0 | 4,464.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -307.5 | 1,406.0 | 673.2 | 481.4 | 902.9 | 1,676.1 | 1,683.3 | 1,985.1 | 2,341.0 | 2,760.7 |
| WACC, % | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,592.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 2,871 | |||||||||
| Terminal Value | 43,532 | |||||||||
| Present Terminal Value | 26,310 | |||||||||
| Enterprise Value | 33,902 | |||||||||
| Net Debt | -2,027 | |||||||||
| Equity Value | 35,930 | |||||||||
| Diluted Shares Outstanding, MM | 362 | |||||||||
| Equity Value Per Share | 99.25 |
What You Will Get
- Real ISRG Financial Data: Pre-filled with Intuitive Surgical’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Intuitive Surgical’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life ISRG Financials: Pre-filled historical and projected data for Intuitive Surgical, Inc. (ISRG).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Intuitive Surgical’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Intuitive Surgical’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Intuitive Surgical, Inc.'s (ISRG) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your decisions.
Why Choose This Calculator for Intuitive Surgical, Inc. (ISRG)?
- Designed for Experts: A sophisticated tool utilized by healthcare analysts, CFOs, and medical consultants.
- Comprehensive Data: Intuitive Surgical’s historical and projected financials are preloaded for enhanced precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Intuitive Surgical, Inc. (ISRG) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Intuitive Surgical, Inc. (ISRG).
- Consultants: Deliver professional valuation insights on Intuitive Surgical, Inc. (ISRG) to clients quickly and accurately.
- Business Owners: Understand how innovative companies like Intuitive Surgical, Inc. (ISRG) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Intuitive Surgical, Inc. (ISRG).
What the Template Contains
- Pre-Filled Data: Contains Intuitive Surgical’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Assess Intuitive Surgical’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visuals and tables that summarize essential valuation outcomes.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.