Intuitive Surgical, Inc. (ISRG) Analyst Estimates Quarterly - Discounting Cash Flows
ISRG
Intuitive Surgical, Inc.
ISRG (NASDAQ)
Period Ending: 2028
12-31
2028
09-30
2028
06-30
2028
03-31
2027
12-31
2027
09-30
2027
06-30
2027
03-31
2026
12-31
2026
09-30
2026
06-30
2026
03-31
2025
12-31
2025
09-30
2025
06-30
2025
03-31
2024
12-31
2024
09-30
2024
06-30
2024
03-31
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
09-29
2004
06-29
2003
09-29
2003
06-29
2003
03-29
2002
12-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
06-29
2001
03-29
2000
12-29
2000
09-29
2000
06-29
Number of Analysts
1234
12 14 17 16 12 17 17 16 21 5 5 10 6 4 4 8 6 5 5 10 14 8 8 10 13 7 7 9 16 14 19 12 17 15 16 16 8 20 13 20 12 16 12 9 13 7 16 18 8 18 15 11 13 14 7 10 9 9 10 13 18 8 11 20 9 7 8 14 19 15 13 14 12 19 10 9 11 9 14 20 16 17 15 8 15 19 18 10 9 9 14 19 18 11 20 20 20 13 12 13 15
Estimated Revenue
Low
1234
2,691 2,366 2,301 2,166 2,191 1,976 1,932 1,840 1,831 1,719 1,692 1,547 1,622 1,480 1,516 1,385 1,478 1,345 1,231 1,081 1,214 943.3 652.3 1,015 1,196 1,036 1,003 947.5 868.3 692.5 658.9 575.2 637.7 464.3 591.7 530.9 598.2 456.2 475.9 465.9 463.9 380.1 408.3 461.5 430.7 426.6 385.2 455.3 412.6 339.2 480.6 428 463.4 426.6 408.6 355.5 356.1 322.3 316 299.6 231.3 271.6 261.3 207.3 226.6 199.6 162.2 213.5 185.2 165.2 159 134.3 129.3 96.83 94.9 78.31 72.92 71.53 60.32 49.17 20.97 36.16 33.58 24.96 33.56 14.2 9.95 23.4 8.6 30.72 27.01 10.26 19.95 12.67 14.64 9.69 10.16 11.06 9.64 8.69 5.53
Average
1234
2,763 2,406 2,351 2,186 2,249 2,005 1,972 1,870 1,888 1,770 1,741 1,593 1,670 1,524 1,561 1,426 1,522 1,384 1,268 1,112 1,249 971 671.4 1,045 1,231 1,066 1,032 975.3 1,085 865.6 823.6 719 797.2 580.3 739.6 663.6 747.8 570.2 594.8 582.4 579.9 475.1 510.4 576.8 538.3 533.3 481.5 569.1 515.8 424 600.8 535 579.3 533.2 510.7 444.4 445.1 402.9 395 374.6 289.1 339.5 326.7 259.2 283.2 249.5 202.7 266.9 231.5 206.5 198.8 167.9 161.7 121 118.6 97.89 91.15 89.41 75.4 61.46 26.22 45.2 41.97 31.2 41.95 17.75 12.44 29.25 10.75 38.4 33.76 12.82 24.94 15.84 18.3 12.11 12.7 13.83 12.04 10.86 6.91
High
1234
2,825 2,486 2,382 2,216 2,300 2,045 2,002 1,910 1,955 1,817 1,788 1,635 1,714 1,564 1,602 1,463 1,562 1,421 1,301 1,142 1,282 996.7 689.2 1,073 1,264 1,095 1,060 1,001 1,302 1,039 988.4 862.8 956.6 696.4 887.6 796.3 897.3 684.2 713.8 698.8 695.8 570.2 612.5 692.2 646 639.9 577.8 683 618.9 508.8 720.9 642 695.1 639.9 612.9 533.3 534.2 483.5 474 449.5 346.9 407.5 392 311 339.9 299.5 243.2 320.3 277.8 247.8 238.6 201.4 194 145.2 142.4 117.5 109.4 107.3 90.48 73.75 31.46 54.24 50.36 37.44 50.33 21.3 14.93 35.1 12.9 46.08 40.51 15.39 29.93 19.01 21.96 14.53 15.24 16.59 14.45 13.04 8.29
Estimated EBITDA
Low
1234
907.7 798.2 776 730.5 738.9 666.3 651.5 440.1 507.9 514.2 516.6 400.1 461.7 467.4 469.7 363.7 419.7 425 238.4 270.8 353.2 223.2 91.25 277.6 380.8 305.7 305.7 267.7 328.4 274.8 233.3 207.9 258.6 152.9 227.2 174 236.6 185.6 192.7 162.9 184.3 131.9 135.9 133.5 143.9 140.2 119.7 73.38 164.3 128.2 198.6 186.2 202.7 183.1 184.8 149.1 152.5 137.1 135.3 127.2 87.81 116.2 114.1 83.93 97.09 82.7 64.95 60.09 76.61 66.11 64.66 54.87 56.7 39.18 34.91 27.87 41.56 23.34 20.27 15.51 16.34 12.58 10.65 6.03 10.18 6.95 3.03 -1.69 6.37 -1.72 -2.35 -4.23 -3.78 -6 -4.25 -4.82 -3.68 -2.93 -4.82 -4.09 -5.22
Average
1234
931.8 811.6 793 737.2 758.5 676.4 665 550.1 634.9 642.7 645.8 500.1 577.1 584.3 587.1 454.6 524.7 531.2 298 338.5 441.5 279 114.1 347 476 382.1 382.1 334.6 410.5 343.5 291.6 259.9 323.3 191.1 283.9 217.5 295.7 232 240.8 203.6 230.3 164.8 169.9 166.9 179.8 175.3 149.6 91.72 205.3 160.2 248.3 232.7 253.3 228.9 230.9 186.4 190.6 171.4 169.1 158.9 109.8 145.3 142.7 104.9 121.4 103.4 81.19 75.11 95.77 82.64 80.83 68.58 70.87 48.97 43.64 34.83 51.95 29.18 25.34 19.39 20.42 15.73 13.32 7.54 12.73 8.69 3.78 -1.41 7.96 -1.43 -1.96 -3.52 -3.15 -5 -3.54 -4.02 -3.07 -2.44 -4.01 -3.41 -4.35
High
1234
952.9 838.6 803.3 747.4 775.7 689.9 675.1 660.1 761.8 771.3 775 600.1 692.6 701.2 704.5 545.6 629.6 637.4 357.6 406.2 529.9 334.8 136.9 416.4 571.2 458.5 458.5 401.5 492.6 412.1 350 311.9 387.9 229.3 340.7 261 354.8 278.3 289 244.3 276.4 197.8 203.9 200.3 215.8 210.3 179.5 110.1 246.4 192.3 297.9 279.3 304 274.7 277.1 223.6 228.7 205.7 203 190.7 131.7 174.4 171.2 125.9 145.6 124.1 97.42 90.13 114.9 99.17 97 82.3 85.05 58.77 52.36 41.8 62.34 35.02 30.41 23.27 24.51 18.87 15.98 9.04 15.27 10.43 4.54 -1.12 9.56 -1.14 -1.57 -2.82 -2.52 -4 -2.83 -3.21 -2.46 -1.95 -3.21 -2.73 -3.48
Estimated EBIT
Low
1234
749.8 659.3 641 603.4 610.4 550.4 538.2 376.8 429.2 424.3 413.8 342.5 390.2 385.7 376.2 311.4 354.7 350.6 204.5 220.6 283.6 143.2 43.57 213 308.7 249.5 249.2 208.5 275.1 234.6 198.8 181.8 230.5 135.5 200.7 149.5 208.3 164.6 171.5 140.2 163.9 115.3 118.4 112.4 130.5 123.3 107.1 53.59 147.3 114.7 181.3 172.3 188.2 167.7 171.2 137 141.1 127.6 124 114.4 80.33 104.2 103.5 75.97 88.29 73.36 56.88 46.62 66.19 58.31 56.14 45.61 48.64 30.39 29.48 22.89 21.68 19.07 16.59 12.91 14.11 10.98 9.12 4.75 8.08 4.83 1.97 -5.27 1.53 -5.08 -4.94 -5.47 -6.26 -8.01 -6.94 -7.7 -5.93 -6.14 -8.53 -8.27 -8.37
Average
1234
769.7 670.5 655.1 609 626.6 558.8 549.3 470.9 536.5 530.3 517.3 428.1 487.7 482.1 470.2 389.2 443.4 438.3 255.6 275.8 354.5 179 54.46 266.3 385.8 311.9 311.5 260.6 343.9 293.3 248.6 227.2 288.1 169.4 250.8 186.9 260.4 205.7 214.4 175.3 204.9 144.1 148 140.5 163.2 154.1 133.9 66.99 184.2 143.4 226.6 215.3 235.2 209.6 213.9 171.2 176.3 159.5 155 142.9 100.4 130.2 129.4 94.96 110.4 91.7 71.1 58.27 82.74 72.88 70.17 57.01 60.8 37.99 36.85 28.62 27.11 23.84 20.74 16.14 17.63 13.72 11.4 5.94 10.1 6.04 2.46 -4.4 1.91 -4.23 -4.12 -4.56 -5.22 -6.67 -5.78 -6.42 -4.94 -5.12 -7.11 -6.89 -6.97
High
1234
787.1 692.7 663.5 617.4 640.8 569.9 557.7 565.1 643.8 636.4 620.7 513.8 585.2 578.6 564.3 467 532 526 306.7 330.9 425.4 214.8 65.36 319.5 463 374.3 373.8 312.7 412.7 351.9 298.3 272.7 345.7 203.3 301 224.3 312.5 246.9 257.2 210.3 245.9 172.9 177.6 168.6 195.8 184.9 160.6 80.38 221 172 271.9 258.4 282.3 251.5 256.7 205.5 211.6 191.3 186 171.5 120.5 156.3 155.3 114 132.4 110 85.32 69.92 99.28 87.46 84.21 68.41 72.96 45.59 44.21 34.34 32.53 28.61 24.88 19.37 21.16 16.47 13.68 7.13 12.12 7.24 2.95 -3.52 2.29 -3.39 -3.29 -3.65 -4.17 -5.34 -4.63 -5.13 -3.95 -4.09 -5.69 -5.51 -5.58
Estimated Net Income
Low
1234
780.9 697.2 666.2 579.1 609.4 566.7 537.5 337.5 362.7 364.7 320.3 306.8 329.7 331.6 291.2 278.9 299.7 301.4 206.9 225.6 249.1 166.2 36.76 236 277.7 270.7 220.9 253.4 242.4 219 183 189 -41.02 144.7 172.6 140.4 160.8 135.4 128.9 106.8 126.7 101.6 91.65 83.62 103 95.83 77.89 41.94 117.4 103.2 132 129.5 132.7 145.4 117.7 101.7 106.9 87.28 86.62 80.27 63.35 68.29 65.74 49.96 53.33 45.3 35.65 29.14 40.61 39.49 36.75 31.48 32.58 23.04 20.07 15.87 14.46 12.82 11.29 8.59 29.72 10.83 8.79 4.86 8.62 5.38 2.13 -4.83 2.53 -3.71 -4.29 -5.17 -5.49 -7.35 -5.83 -6.33 -5.09 -4.6 -6.72 -6.14 -7.26
Average
1234
817.2 718.9 694.7 626.7 645.9 591.8 555.7 421.9 453.3 455.9 400.4 383.5 412.1 414.5 364 348.7 374.7 376.8 258.6 282 311.4 207.8 45.95 295 347.1 338.4 276.2 316.7 303 273.8 228.7 236.2 -34.19 180.9 215.8 175.5 200.9 169.3 161.2 133.6 158.3 127 114.6 104.5 128.7 119.8 97.36 52.43 146.7 129 165 161.9 165.8 181.7 147.1 127.1 133.7 109.1 108.3 100.3 79.18 85.36 82.18 62.45 66.67 56.62 44.56 36.42 50.76 49.37 45.93 39.35 40.73 28.79 25.09 19.84 18.08 16.03 14.12 10.74 37.14 13.53 10.98 6.07 10.78 6.72 2.66 -4.02 3.16 -3.1 -3.58 -4.31 -4.57 -6.13 -4.86 -5.28 -4.24 -3.83 -5.6 -5.12 -6.05
High
1234
842.6 740.6 712.5 652.4 693.3 616.9 584.7 506.3 544 547.1 480.5 460.2 494.5 497.4 436.8 418.4 449.6 452.2 310.3 338.4 373.6 249.3 55.14 354 416.5 406.1 331.4 380.1 363.6 328.6 274.5 283.4 -27.35 217.1 258.9 210.6 241.1 203.1 193.4 160.3 190 152.3 137.5 125.4 154.4 143.8 116.8 62.91 176.1 154.9 198 194.3 199 218.1 176.5 152.5 160.4 130.9 129.9 120.4 95.02 102.4 98.61 74.94 80 67.95 53.48 43.7 60.91 59.24 55.12 47.22 48.87 34.55 30.11 23.8 21.69 19.24 16.94 12.89 44.57 16.24 13.18 7.28 12.93 8.07 3.19 -3.22 3.79 -2.48 -2.86 -3.45 -3.66 -4.9 -3.89 -4.22 -3.4 -3.07 -4.48 -4.09 -4.84
Estimated SGA Expenses
Low
1234
702.6 617.8 600.7 565.4 571.9 515.7 504.3 361.1 406.9 348.3 435.5 328.2 369.9 316.6 395.9 298.4 336.3 287.8 140.1 172.5 225.2 158.3 150.9 231.9 265.4 193.8 193.8 226 235.2 165.8 186.2 145.6 154.5 99.62 144.8 157 152.6 107.8 119.4 135.4 106.9 94.04 111.3 139.6 112.2 119.3 120.7 204.3 104.3 91.72 120.7 97.03 112.3 102.3 91.84 88 86.27 79.29 78.57 76.41 50.07 72.23 65.67 48.5 54.33 49.05 38.44 64.57 49.39 42.99 41.28 34.19 30.29 22.61 25.45 22.63 19 21.23 18.46 14.15 12.47 8.63 9.47 7.58 10.79 11.09 5.08 11.75 2.32 11.03 11.66 6.24 9.57 7.67 7.35 6.56 6.13 6.15 7.24 6.86 4.29
Average
1234
721.2 628.2 613.8 570.6 587.1 523.6 514.7 451.3 508.6 435.3 544.3 410.3 462.4 395.8 494.8 373 420.3 359.8 175.1 215.7 281.5 197.8 188.6 289.9 331.7 242.2 242.2 282.5 294 207.3 232.8 182 193.1 124.5 181 196.3 190.8 134.8 149.2 169.2 133.6 117.5 139.1 174.6 140.3 149.1 150.9 255.4 130.4 114.6 150.9 121.3 140.4 127.9 114.8 110 107.8 99.11 98.22 95.52 62.59 90.29 82.09 60.62 67.92 61.31 48.05 80.71 61.74 53.74 51.61 42.74 37.86 28.26 31.81 28.29 23.74 26.54 23.07 17.69 15.59 10.79 11.84 9.47 13.48 13.86 6.34 14.69 2.9 13.78 14.58 7.8 11.96 9.58 9.18 8.2 7.67 7.69 9.04 8.58 5.36
High
1234
737.5 649.1 621.7 578.5 600.4 534 522.5 541.6 610.3 522.4 653.2 492.4 554.8 474.9 593.8 447.6 504.4 431.7 210.1 258.8 337.8 237.4 226.3 347.9 398 290.6 290.7 339 352.8 248.7 279.3 218.4 231.8 149.4 217.2 235.5 229 161.7 179 203 160.3 141.1 166.9 209.5 168.3 179 181.1 306.5 156.5 137.6 181.1 145.5 168.5 153.5 137.8 132 129.4 118.9 117.9 114.6 75.11 108.3 98.5 72.75 81.5 73.57 57.67 96.85 74.09 64.48 61.93 51.29 45.43 33.92 38.18 33.95 28.49 31.84 27.68 21.23 18.71 12.95 14.21 11.36 16.18 16.63 7.61 17.63 3.48 16.54 17.49 9.35 14.35 11.5 11.02 9.84 9.2 9.23 10.85 10.29 6.43
Estimated EPS
Low
1234
2.17 1.93 1.85 1.61 1.69 1.57 1.49 1.35 1.41 1.4 1.28 1.15 1.2 1.09 1.18 1.04 1.23 1.13 1.02 0.849 1 0.661 0.171 0.846 1.08 0.96 0.922 0.867 2.54 1.99 1.79 1.36 1.6 0.97 1.5 1.3 1.58 1.1 1.16 1.13 1.12 0.86 2.71 3.34 3.07 2.94 0.7 1.03 0.9 0.74 1.12 0.91 1.02 0.93 0.9 0.74 0.79 0.66 0.66 0.64 0.39 0.55 0.5 0.33 0.39 0.34 0.24 0.35 0.34 0.29 0.28 0.23 0.23 0.15 0.14 0.12 0.1 0.1 0.09 0.04 0.1 0.05 0.04 0.03 0.04 0.029 0.01 -0.07 -0.039 -0.13 -0.13 -0.07 -0.13 -0.14 -0.1 -0.13 -0.1 -0.11 -0.11 -0.17 -0.37
Average
1234
2.27 1.99 1.93 1.74 1.79 1.64 1.54 1.42 1.48 1.42 1.33 1.2 1.25 1.13 1.2 1.08 1.28 1.17 1.02 0.882 1.04 0.687 0.178 0.879 1.13 0.997 0.957 0.9 3.18 2.49 2.24 1.7 2 1.21 1.88 1.62 1.97 1.38 1.45 1.41 1.4 1.07 3.39 4.17 3.84 3.68 0.88 1.29 1.13 0.93 1.4 1.14 1.28 1.16 1.13 0.93 0.99 0.82 0.83 0.8 0.49 0.69 0.63 0.41 0.49 0.43 0.3 0.44 0.42 0.36 0.35 0.29 0.29 0.19 0.18 0.15 0.13 0.13 0.11 0.05 0.12 0.07 0.05 0.04 0.06 0.03 0.01 -0.06 -0.034 -0.11 -0.11 -0.06 -0.11 -0.12 -0.08 -0.11 -0.08 -0.09 -0.09 -0.14 -0.31
High
1234
2.34 2.05 1.98 1.81 1.92 1.71 1.62 1.51 1.57 1.43 1.38 1.24 1.29 1.17 1.22 1.11 1.32 1.21 1.03 0.912 1.08 0.71 0.184 0.909 1.16 1.03 0.99 0.931 3.82 2.99 2.69 2.04 2.4 1.45 2.26 1.94 2.36 1.66 1.74 1.69 1.68 1.28 4.07 5 4.61 4.42 1.06 1.55 1.36 1.12 1.68 1.37 1.54 1.39 1.36 1.12 1.19 0.98 1 0.96 0.59 0.83 0.76 0.49 0.59 0.52 0.36 0.53 0.5 0.43 0.42 0.35 0.35 0.23 0.22 0.18 0.16 0.16 0.13 0.06 0.14 0.08 0.06 0.05 0.07 0.04 0.01 -0.05 -0.03 -0.09 -0.09 -0.05 -0.09 -0.1 -0.06 -0.09 -0.06 -0.07 -0.07 -0.11 -0.25
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program