ISRG PIE Assumptions:
Sales Growth Rate: 20%
Starting sales 297
Op profit margin: 30%
Inc. Fixed Cap. $12MM
Inc Work Cap: $5MM
Cash tax rate 35%
WACC: 12%
Inflation rate 3.8%
Share price $100
Shares outstanding: 36.8MM
Debt $0
Cap. OP. Lease $5MM
Outstanding ESO $12MM
Cash:$201MM
FOR www.whiteboxresearch.com
