Stock Analysis on Net

Intuitive Surgical Inc. (NASDAQ:ISRG)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Intuitive Surgical Inc., current enterprise value calculation

Microsoft Excel
Current share price (P) $606.57
No. shares of common stock outstanding 356,656,964
US$ in thousands
Common equity (market value)1 216,337,415
Add: Preferred stock, $0.001 par value, issuable in series; no shares issued and outstanding (per books)
Add: Noncontrolling interest in joint venture (per books) 95,900
Total equity 216,433,315
Add: Total debt (book value)
Total equity and debt 216,433,315
Less: Cash and cash equivalents 2,027,400
Less: Short-term investments 1,985,900
Enterprise value (EV) 212,420,015

Based on: 10-K (reporting date: 2024-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 606.57 × 356,656,964


Historical Enterprise Value (EV)

Intuitive Surgical Inc., EV calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Share price1, 2 $571.88 $378.22 $245.27 $285.60 $262.70
No. shares of common stock outstanding1 356,656,964 352,325,863 350,389,679 357,744,031 353,154,894
US$ in thousands
Common equity (market value)3 203,964,985 133,256,688 85,940,077 102,171,695 92,773,791
Add: Preferred stock, $0.001 par value, issuable in series; no shares issued and outstanding (book value)
Add: Noncontrolling interest in joint venture (book value) 95,900 89,700 70,700 50,400 27,600
Total equity 204,060,885 133,346,388 86,010,777 102,222,095 92,801,391
Add: Total debt (book value)
Total equity and debt 204,060,885 133,346,388 86,010,777 102,222,095 92,801,391
Less: Cash and cash equivalents 2,027,400 2,750,100 1,581,200 1,290,900 1,622,600
Less: Short-term investments 1,985,900 2,473,100 2,536,700 2,913,100 3,488,800
Enterprise value (EV) 200,047,585 128,123,188 81,892,877 98,018,095 87,689,991

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Intuitive Surgical Inc. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 571.88 × 356,656,964

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Intuitive Surgical Inc. EV increased from 2022 to 2023 and from 2023 to 2024.