| Company | P/E | EV/Rev | Rev Growth | Gross Margin |
|---|---|---|---|---|
| Intuitive Surgical | 49x | 13.1x | +21% | 66% |
| Boston Scientific | 26x | ~7x | +12% | 69% |
| Stryker | 22x | ~5.5x | +8% | 64% |
| Medtronic | 15x | ~3.5x | +6% | 65% |
| Scenario | Price Target | Assumptions | Probability |
|---|---|---|---|
| Bull Case | $700 | da Vinci 5 adoption accelerates, procedure growth sustains mid-teens, margin leverage continues, multiple re-rates toward historical premium as macro/tariff fears fade. | 30% |
| Base Case | $565 | Procedure growth lands in 13.5–15.5% guidance band, installed base compounds ~12%, EPS reaches ~$10.40 in FY2026, forward P/E holds ~40x. | 45% |
| Bear Case | $400 | China weakness and tariff headwinds pressure system placements, premium multiple compresses toward 30x, procedure growth decelerates below guidance; Hugo/Ottava competition bites. | 25% |