Intuitive Surgical

From Battle Field to Robotic Surgery

Tokyo

Invested

Community Contributor

Published

28 Mar 25

Updated

18 Apr 25

Tokyo's Fair Value

US$400.91

18.1% overvalued

18 Apr

US$473.30

-3.9%

-0.6%

-3.9%

-0.6%

Author's Valuation

US$400.9

18.1% overvalued

Tokyo's Fair Value

Narrative

Updates1

Shared on29 Mar 25

Tokyo made no meaningful changes to valuation assumptions.

Tokyo'sFair Value

US$400.9

18.1% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.14%

Medical Equipment revenue growth rate

0.46%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.47%

Calculation

US$4.10b

Earnings '29

50.00x

PE Ratio '29

US$204.87b

Market Cap '29

US$204.87b

Market Cap '29

379.12m

No. shares '29

US$540.37

Share Price '29

US$540.37 Share Price '29

Discounted to 2024 @ 6.77% p.a.

US$389.40

Fair Value '24