LEMAITRE VASCULAR INC (LMAT)
Surgical & Medical Instruments & Apparatus · Healthcare · $1.2B
Intrinsic Value (Consensus)
$47.36
Current Price
$50.40
Margin of Safety
-6%
6% Above Intrinsic Value
Value: $47
Price: $50
Valuation Model Estimates
Current Price: $50.40
DCF (Discounted Cash Flow)
$160.94
Graham Number
$31.25
Earnings Power Value
$24.47
Relative Value (P/E)
$50.40
Dividend Discount Model
$83.33
Consensus Value
$47.36
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.52
- EPS (Forward)
- $3.02
- Book Value
- $17.22
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.7%
- Debt/Equity
- —
- Revenue Growth
- 13.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance