LEMAITRE VASCULAR INC (LMAT)
Surgical & Medical Instruments & Apparatus · Healthcare · $2.1B
Intrinsic Value (Consensus)
$47.36
Current Price
$93.39
Margin of Safety
-49.3%
49.3% Above Intrinsic Value
Value: $47
Price: $93
Valuation Model Estimates
Current Price: $93.39
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%.
Health Score
C
61
Profitability
18/25
Strength
17/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance