LeMaitre Vascular

LMAT US Health Care Health Care Equipment
S&P 600
$80.59
+2.27%
Delayed · cached 15 min

Fair value analysis

LMAT
LeMaitre Vascular
Health CareHealth Care Equipment
$80.59
Close used for this calculation
$53.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability25/25
Returns7/25
Balance Sheet18/25
Efficiency10/25
Growth12/25
Good
Quality radar
60Prof.25/25Ret.7/25Eff.10/25B.Sht18/25Growth12/25

Consensus fair value

$53.61
Above FV
▼ -33.5% against the close used
Model range $31.18 – $64.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$31.18Fair value$53.61Bull$64.52
FairClose
52-week traded range
52W low $78.8052W high $117.39

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

LeMaitre Vascular closed at $80.59, 50.3% above the consensus fair value of $53.61 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 32.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$64.52
-19.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$31.18
-61.3%
√(22.5 × EPS × BVPS)
EPS=2.52, BVPS=17.15 · outside Graham range (P/E 32, P/B 4.7) — asset-light, treat as a rough floor
P/E Fair Value
$50.40
-37.5%
EPS × 20x (sector P/E)
EPS=2.52, Sector P/E=20x
Peter Lynch (PEG)
$61.26
-24.0%
EPS × Growth% (PEG = 1 is fair)
EPS=2.52, g=24.3%
EV/EBITDA
$61.54
-23.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=78.33M
Book Value (P/B)
$33.18
-58.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.15, ROE=13.7%, g=6%, r=10%
Reverse DCF
$80.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 24.3%
Margin of Safety
$36.53
-54.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=48.7, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.