Stock Analysis on Net

Intuitive Surgical Inc. (NASDAQ:ISRG)

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Intuitive Surgical Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of debt
Operating lease liability 89,800 93,800 87,000 79,900 76,400
Market value of common equity 133,256,688 85,940,077 102,171,695 92,773,791 67,203,475
Preferred stock, $0.001 par value, issuable in series; no shares issued and outstanding
Noncontrolling interest in joint venture 89,700 70,700 50,400 27,600 20,900
Less: Available-for-sale marketable securities 4,593,100 5,160,300 7,328,600 5,246,500 4,677,600
Market (fair) value of Intuitive Surgical 128,843,088 80,944,277 94,980,495 87,634,791 62,623,175
Less: Invested capital2 7,159,800 5,396,200 4,517,800 4,486,200 3,346,500
MVA 121,683,288 75,548,077 90,462,695 83,148,591 59,276,675

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2 Invested capital. See details »

Item Description The company
MVA Intuitive Surgical Inc. market (fair) value less invested capital. Intuitive Surgical Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

MVA Spread Ratio

Intuitive Surgical Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 121,683,288 75,548,077 90,462,695 83,148,591 59,276,675
Invested capital2 7,159,800 5,396,200 4,517,800 4,486,200 3,346,500
Performance Ratio
MVA spread ratio3 1,699.53% 1,400.02% 2,002.36% 1,853.43% 1,771.30%
Benchmarks
MVA Spread Ratio, Competitors4
Abbott Laboratories 257.59% 230.60% 266.78% 300.18% 202.12%
Cigna Group 49.48% 36.39% 21.75% 20.67% 16.09%
CVS Health Corp. 8.29% 26.73% 49.51% 20.97% 20.89%
Elevance Health Inc. 105.04% 108.24% 115.84% 72.12% 79.88%
Humana Inc. 86.56% 156.66% 122.92% 163.20% 196.12%
Medtronic PLC 88.43% 93.80% 163.10% 107.64% 113.36%
UnitedHealth Group Inc. 192.81% 214.27% 265.59% 189.93% 187.47%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 121,683,288 ÷ 7,159,800 = 1,699.53%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Intuitive Surgical Inc. MVA spread ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

MVA Margin

Intuitive Surgical Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 121,683,288 75,548,077 90,462,695 83,148,591 59,276,675
 
Revenue 7,124,100 6,222,200 5,710,100 4,358,400 4,478,500
Add: Increase (decrease) in deferred revenue 53,400 24,300 31,700 17,100 37,900
Adjusted revenue 7,177,500 6,246,500 5,741,800 4,375,500 4,516,400
Performance Ratio
MVA margin2 1,695.34% 1,209.45% 1,575.51% 1,900.32% 1,312.48%
Benchmarks
MVA Margin, Competitors3
Abbott Laboratories 383.09% 323.76% 384.46% 523.78% 368.47%
Cigna Group 21.87% 17.38% 11.43% 12.17% 9.91%
CVS Health Corp. 3.14% 10.28% 22.27% 10.70% 11.44%
Elevance Health Inc. 43.12% 46.51% 54.14% 33.92% 42.99%
Humana Inc. 24.85% 49.25% 45.49% 46.87% 57.53%
Medtronic PLC 199.61% 205.92% 391.27% 264.99% 269.43%
UnitedHealth Group Inc. 95.85% 109.81% 130.39% 96.88% 91.49%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 121,683,288 ÷ 7,177,500 = 1,695.34%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Intuitive Surgical Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.