ISRG PRICE IS GETTING ATTRACTIVE 👀

$Intuitive Surgical(ISRG)$ PRICE IS GETTING ATTRACTIVE 👀

PRICE TARGET: $535

POTENTIAL UPSIDE: +49%

ASSUMPTIONS:

LTM Revenue: $11.034B

5Y Revenue CAGR: 14%

2031 Profit Margin: 33%

2031 PE Ratio: 38

Shares outstanding: 0.357B

Shares reduction: 1%/year

VALUATION:

Q2 2031

$Intuitive Surgical(ISRG)$ Share Price =11.034 * (1.14)^5 * 0.33 * 38 /[0.357 * (0.99)^5] = 785$

You can now choose the discount rate that you prefer, for Intuitive Surgical I want to use 10%.

ACTUAL PRICE: $360

FAIR VALUE: $487

1Y PRICE TARGET: $535

POTENTIAL UPSIDE: +49%

EXPECTED RETURNS: 16.9%/year

DIVIDEND YIELD: -

- - - - - - - - - - - - - - -

𝘛𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘧𝘰𝘳 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘢𝘯𝘥 𝘦𝘥𝘶𝘤𝘢𝘵𝘪𝘰𝘯𝘢𝘭 𝘱𝘶𝘳𝘱𝘰𝘴𝘦𝘴 𝘰𝘯𝘭𝘺.

𝘐'𝘮 𝘯𝘰𝘵 𝘢 𝘧𝘪𝘯𝘢𝘯𝘤𝘪𝘢𝘭 𝘢𝘥𝘷𝘪𝘴𝘰𝘳 and all the 𝘪𝘯𝘧𝘰𝘳𝘮𝘢𝘵𝘪𝘰𝘯 𝘤𝘰𝘯𝘵𝘢𝘪𝘯𝘦𝘥 𝘪𝘯 𝘵𝘩𝘪𝘴 𝘱𝘰𝘴𝘵 𝘪𝘴 𝘯𝘰𝘵 𝘧𝘪𝘯𝘢𝘯𝘤𝘪𝘢𝘭 𝘢𝘥𝘷𝘪𝘤𝘦.