Intuitive Surgical Inc. Analysis – September 2015 Update $ISRG

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Most Undervalued Companies for the Defensive Investor – August 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Intuitive Surgical Inc. (ISRG) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Intuitive Surgical, Inc. designs, manufactures and markets da Vinci Surgical Systems and related instruments and accessories. The Company’s da Vinci Surgical System consists of a surgeon’s console, a patient-side cart and vision system. The da Vinci Surgical System provides its operating surgeons with control, range of motion, tissue manipulation and three-dimensional (3-D), high-definition (HD) vision. It allows surgeons to work through the small ports enabled by minimally invasive surgery (MIS) procedures. Its da Vinci Surgery utilizes computational, robotic and imaging technologies. The Company has four generations of da Vinci Surgical System: the da Vinci Xi Surgical System, the da Vinci Si Surgical System, the da Vinci S Surgical System and the standard da Vinci Surgical System. The Company focuses on five surgical specialties: urologic surgery, gynecologic surgery, general surgery, cardiothoracic surgery, and head and neck surgery.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of ISRG – September 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end Pass
6. Moderate PEmg Ratio PEmg < 20 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

EPSmg $14.16
MG Growth Estimate 9.28%
MG Value $383.02
Opinion Overvalued
MG Value based on 3% Growth $205.28
MG Value based on 0% Growth $120.34
Market Implied Growth Rate 14.14%
Current Price $520.64
% of Intrinsic Value 135.93%

Intuitive Surgical qualifies for the Enterprising Investor but not the more conservative Defensive Investor.  The Defensive Investor is concerned with the lack of dividends as well as the high PEmg and PB ratios.  The Enterprising Investor is only concerned by the lack of dividends.  As a result, all Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company.

As for a valuation, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $8.75 in 2011 to an estimated $14.16 for 2015.  This level of demonstrated earnings growth does not support the market’s implied estimate of 14.14% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Intuitive Surgical Inc. (ISRG)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

ISRG Charts September 2015

Net Current Asset Value (NCAV) $42.37
Graham Number $182.11
PEmg 36.78
Current Ratio 4.56
PB Ratio 5.19
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Total Current Assets $2,163,200,000
Total Current Liabilities $474,400,000
Long-Term Debt $0
Total Assets $4,354,500,000
Intangible Assets $326,700,000
Total Liabilities $561,800,000
Shares Outstanding (Diluted Average) 37,800,000

Earnings Per Share History

Next Fiscal Year Estimate $14.69
Dec14 $11.11
Dec13 $16.73
Dec12 $15.98
Dec11 $12.32
Dec10 $9.47
Dec09 $5.93
Dec08 $5.12
Dec07 $3.70
Dec06 $1.89
Dec05 $2.51
Dec04 $0.67
Dec03 -$0.41
Dec02 -$1.02
Dec01 -$0.94
Dec00 -$1.56
Dec99 -$7.62
Dec98 -$16.28

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $14.16
Dec14 $13.63
Dec13 $13.96
Dec12 $11.64
Dec11 $8.75
Dec10 $6.38
Dec09 $4.50
Dec08 $3.45
Dec07 $2.30
Dec06 $1.31
Dec05 $0.73
Dec04 -$0.32
Dec03 -$1.31
Dec02 -$3.00
Dec01 -$4.42
Dec00 -$5.81
Dec99 -$6.88

Recommended Reading:

Other ModernGraham posts about the company

Intuitive Surgical Analysis – June 2015 Update $ISRG
23 Companies in the Spotlight This Week – 3/9/15
Intuitive Surgical Inc. Quarterly Valuation – March 2015 $ISRG
32 Companies in the Spotlight This Week – 12/6/14
Intuitive Surgical Inc. Quarterly Valuation – December 2014 $ISRG

Other ModernGraham posts about related companies

Dentsply International Inc. Analysis – August 2015 Update $XRAY
Becton Dickinson & Company Analysis – August 2015 Update $BDX
Align Technology Analysis – Initial Coverage $ALGN
Varian Medical Systems Inc Analysis – August 2015 Update $VAR
Psychemedics Corporation Analysis – August 2015 Update $PMD
C.R. Bard Inc. Analysis – August 2015 Update $BCR
Thermo Fisher Scientific Inc. Analysis – 2015 Update $TMO
Express Scripts Inc. Analysis – 2015 Update $ESRX
HCA Holdings Inc. Analysis – Initial Coverage $HCA
Henry Schein Inc. Analysis – Initial Coverage $HSIC


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.