Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
EV to EBITDA Ratio, Current
EV to EBITDA Ratio, Historical

Intuitive Surgical Inc., EBITDA calculation

US$ in thousands

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net income attributable to Intuitive Surgical, Inc.	1,798,000)	1,322,300)	1,704,600)	1,060,600)	1,379,300)
Add: Net income attributable to noncontrolling interest	19,300)	22,100)	23,500)	6,200)	2,500)
Add: Income tax expense	141,600)	262,400)	162,200)	140,200)	120,400)
Earnings before tax (EBT)	1,958,900)	1,606,800)	1,890,300)	1,207,000)	1,502,200)
Add: Interest expense	—)	—)	—)	—)	—)
Earnings before interest and tax (EBIT)	1,958,900)	1,606,800)	1,890,300)	1,207,000)	1,502,200)
Add: Depreciation and loss on disposal of property, plant, and equipment, net	401,600)	338,000)	282,800)	226,400)	160,000)
Add: Amortization of intangible assets	20,200)	27,800)	27,400)	49,800)	43,000)
Earnings before interest, tax, depreciation and amortization (EBITDA)	2,380,700)	1,972,600)	2,200,500)	1,483,200)	1,705,200)

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).

Download chart

Item	Description	The company
EBITDA	To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital.	Intuitive Surgical Inc. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Intuitive Surgical Inc., current EV/EBITDA calculation, comparison to benchmarks

Selected Financial Data (US$ in thousands)
Enterprise value (EV)	186,783,111)
Earnings before interest, tax, depreciation and amortization (EBITDA)	2,380,700)
Valuation Ratio
EV/EBITDA	78.46
Benchmarks
EV/EBITDA, Competitors¹
Abbott Laboratories	19.99
Cigna Group	11.25
CVS Health Corp.	6.62
Elevance Health Inc.	7.65
Humana Inc.	5.11
Medtronic PLC	15.39
UnitedHealth Group Inc.	15.57
EV/EBITDA, Sector
Health Care Equipment & Services	14.07
EV/EBITDA, Industry
Health Care	18.53

Based on: 10-K (reporting date: 2023-12-31).

¹ Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.

Intuitive Surgical Inc., historical EV/EBITDA calculation, comparison to benchmarks

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)¹	128,123,188)	81,892,877)	98,018,095)	87,689,991)	64,002,675)
Earnings before interest, tax, depreciation and amortization (EBITDA)²	2,380,700)	1,972,600)	2,200,500)	1,483,200)	1,705,200)
Valuation Ratio
EV/EBITDA³	53.82	41.52	44.54	59.12	37.53
Benchmarks
EV/EBITDA, Competitors⁴
Abbott Laboratories	19.49	15.85	17.42	25.99	21.70
Cigna Group	12.11	8.88	9.06	6.31	8.42
CVS Health Corp.	8.03	12.42	10.41	8.56	9.43
Elevance Health Inc.	10.24	10.26	10.05	7.57	9.05
Humana Inc.	7.33	11.59	11.22	6.91	9.30
Medtronic PLC	15.28	14.99	24.41	17.92	16.01
UnitedHealth Group Inc.	13.60	15.11	17.39	13.39	13.82
EV/EBITDA, Sector
Health Care Equipment & Services	13.51	13.86	15.20	12.74	12.95
EV/EBITDA, Industry
Health Care	19.08	13.35	13.31	16.61	14.16

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 See details »

² See details »

³ 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 128,123,188 ÷ 2,380,700 = 53.82

⁴ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
EV/EBITDA	Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock.	Intuitive Surgical Inc. EV/EBITDA ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Intuitive Surgical Inc. (NASDAQ:ISRG)

Enterprise Value to EBITDA (EV/EBITDA)

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Enterprise Value to EBITDA Ratio, Current

Enterprise Value to EBITDA Ratio, Historical