Valuation LeMaitre Vascular, Inc.

Stocks

Real-time Estimate Cboe BZX 16:49:11 19/10/2026 +03			5-day change	1st Jan Change
80.86 ^USD	+0.04%		-2.44%	-0.26%

10-15	LeMaitre Vascular, Inc. Announces Retirement of David B. Roberts as President, Effective December 31, 2026	CI
08-06	Barrington Upgrades LeMaitre Vascular to Outperform From Market Perform, Price Target is $95	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,097	1,012	1,264	2,072	1,840	1,848	-	-
Change	-	-7.7%	24.81%	63.94%	-11.19%	0.46%	-	-
Enterprise Value (EV) ¹	1,097	1,012	1,264	2,072	1,840	1,608	1,548	1,848
Change	-	-7.7%	24.81%	63.94%	-11.19%	-12.61%	-3.73%	19.41%
P/E	40.2x	49.5x	42.4x	47.7x	32.2x	28.1x	25.4x	23.3x
PBR	-	-	-	-	-	4.21x	3.64x	-
PEG	-	-1.9x	1x	1.1x	1.1x	2x	2.4x	2.61x
Capitalization / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	6.68x	6.1x	5.64x
EV / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	5.81x	5.11x	5.64x
EV / EBITDA	24x	25.9x	27.5x	33.6x	24.8x	18.4x	15.8x	17.2x
EV / EBIT	30.1x	33.8x	34.4x	39.6x	27.1x	20.8x	17.7x	19.2x
EV / FCF	36.3x	45.7x	42.9x	55.7x	24.7x	25.8x	19.8x	22.6x
FCF Yield	2.75%	2.19%	2.33%	1.79%	4.05%	3.87%	5.06%	4.43%
Dividend per Share ²	0.44	0.5	0.56	0.64	0.8	1	1.12	-
Rate of return	0.88%	1.09%	0.99%	0.69%	0.99%	1.24%	1.39%	-
EPS ²	1.25	0.93	1.34	1.93	2.52	2.872	3.179	3.462
Distribution rate	35.2%	53.8%	41.8%	33.2%	31.7%	34.8%	35.2%	-
Net sales ¹	154.4	161.7	193.5	219.9	249.6	276.5	302.9	327.5
EBITDA ¹	45.78	39.04	45.91	61.74	74.31	87.25	97.82	107.4
EBIT ¹	36.42	29.94	36.71	52.26	67.91	77.29	87.27	96.37
Net income ¹	26.91	20.64	30.1	44.04	57.73	66.71	74.29	81.8
Net Debt ¹	-	-	-	-	-	-240.5	-300.4	-
Reference price ²	50.23	46.02	56.76	92.14	81.10	80.82	80.82	80.82
Nbr of stocks (in thousands)	21,838	22,001	22,263	22,484	22,686	22,869	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/27/24 A	2/27/25 A	2/25/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEMAITRE VASCULAR, INC.	28.14x	5.81x	18.43x	1.24%	1.85B
THERMO FISHER SCIENTIFIC, INC.	34.27x	5.99x	22.93x	0.27%	255B
DANAHER CORPORATION	38.97x	6.89x	21.81x	0.63%	161B
INTUITIVE SURGICAL, INC.	45.34x	12.27x	27.06x	-.--%	151B
BOSTON SCIENTIFIC CORPORATION	16.68x	3.34x	10.9x	-.--%	64.33B
SIEMENS HEALTHINEERS AG	20.33x	2.44x	12.33x	2.49%	51.9B
VEEVA SYSTEMS INC.	47.52x	11.7x	25.8x	-.--%	50.25B
EDWARDS LIFESCIENCES CORPORATION	34.83x	6.84x	21.72x	-.--%	49.92B
AGILENT TECHNOLOGIES, INC.	33.7x	6.66x	22.63x	0.59%	48.77B
WATERS CORPORATION	76.49x	7.3x	22.21x	-.--%	42.93B
Average	37.63x	6.93x	20.58x	0.52%	87.68B
Weighted average by Cap.	37.73x	7.31x	21.96x	0.38%