Intuitive Surgical, Inc. (ISRG) Return on Invested Capital (ROIC) - Discounting Cash Flows
ISRG
Intuitive Surgical, Inc.
ISRG (NASDAQ)

Estimated Value

%

* Values are not guaranteed, please do your own
research before making investment decisions.

Return on Invested Capital (ROIC)

The return on capital or invested capital in a business attempts to measure the return earned on capital invested in an investment.

Read more: Aswath Damodaran - Return Measures PDF

Interactive Assumptions

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Historical ROIC Values

Monetary values in USD

ROIC Formula

Return on Invested Capital (ROIC) = Net Operating Profit After Tax (NOPAT) / Invested Capital

The Net Operating Profit After Tax (NOPAT) is calculated using the reported Earnings Before Interest and Taxes (EBIT) or Operating Income on the income statement adjusted for the tax liability.

Net Operating Profit After Tax (NOPAT) = Operating Income * (1 - Income Tax Rate)

There are two ways to calculate invested capital: One looks at the company's assets, and another looks at its financing from debt and equity. In this model, we are using the financing based approach.

Invested Capital = Total Stockholders Equity + Total Debt - Cash and Short Term Investments

Monetary values in USD

amounts except #

LTM
Feb 21
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Operating Income 2,946 2,946 2,349 1,767 1,577 1,821 1,050 1,374 1,199 1,055 945.2
Income Tax Rate 13.13% 13.13% 12.58% 7.23% 16.33% 8.58% 11.62% 8.02% 12.08% 39.81% 24.97%
Net Operating Profit After Tax (NOPAT) 2,559 2,559 2,053 1,639 1,320 1,665 927.9 1,264 1,055 634.8 709.2
Total Stockholders Equity 17,824 17,824 16,434 13,308 11,042 11,952 9,759 8,285 6,679 4,727 5,778
Total Debt 302.8 302.8 146 0 0 87 0 76.4 0 0 0
Cash and Short Term Investments 5,935 5,935 4,013 5,223 4,118 4,231 5,172 3,222 3,063 3,846 4,838
Invested Capital 12,192 12,192 12,566 8,084 6,924 7,808 4,588 5,139 3,616 880.3 939.9
Return on Invested Capital (ROIC) 20.99% 20.99% 16.34% 20.27% 19.06% 21.32% 20.23% 24.6% 29.17% 72.11% 75.45%
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