Valuation LeMaitre Vascular, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:53 2026-09-16 EDT			Pre-market 01:06:08
69.00 ^EUR	+1.47%		70.50	+2.17%

08-06	Barrington Upgrades LeMaitre Vascular to Outperform From Market Perform, Price Target is $95	MT
08-05	Barrington Downgrades LeMaitre Vascular to Market Perform From Outperform	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	1,838	-	-
Change	-	-7.7%	24.81%	63.94%	-11.19%	-0.09%	-	-
Enterprise Value (EV) ¹	1,097	1,012	1,264	2,072	1,840	1,598	1,538	1,838
Change	-	-7.7%	24.81%	63.94%	-11.19%	-13.16%	-3.75%	19.53%
P/E	40.2x	49.5x	42.4x	47.7x	32.2x	28x	25.3x	23.2x
PBR	-	-	-	-	-	4.19x	3.62x	-
PEG	-	-1.9x	1x	1.1x	1.1x	2x	2.4x	2.6x
Capitalization / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	6.65x	6.07x	5.61x
EV / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	5.78x	5.08x	5.61x
EV / EBITDA	24x	25.9x	27.5x	33.6x	24.8x	18.3x	15.7x	17.1x
EV / EBIT	30.1x	33.8x	34.4x	39.6x	27.1x	20.7x	17.6x	19.1x
EV / FCF	36.3x	45.7x	42.9x	55.7x	24.7x	25.6x	19.6x	22.5x
FCF Yield	2.75%	2.19%	2.33%	1.79%	4.05%	3.9%	5.09%	4.45%
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	80.38	80.38	80.38
Nbr of stocks (in thousands)	21,838	22,001	22,263	22,484	22,686	22,869	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	2/27/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THERMO FISHER SCIENTIFIC, INC.	31.87x	5.6x	21.46x	0.29%	240B
DANAHER CORPORATION	35.31x	6.37x	20.19x	0.67%	146B
INTUITIVE SURGICAL, INC.	40.87x	10.77x	23.79x	-.--%	135B
BOSTON SCIENTIFIC CORPORATION	16.55x	3.39x	11.05x	-.--%	63.64B
SIEMENS HEALTHINEERS AG	19.31x	2.32x	11.66x	2.64%	49.27B
EDWARDS LIFESCIENCES CORPORATION	33.88x	6.77x	21.43x	-.--%	51.46B
AGILENT TECHNOLOGIES, INC.	29.27x	5.81x	19.73x	0.68%	43.33B
WATERS CORPORATION	73.02x	6.96x	21.22x	-.--%	41.13B
ILLUMINA, INC.	44.94x	7.23x	25.54x	-.--%	34.57B
Average	36.12x	6.14x	19.56x	0.48%	89.41B
Weighted average by Cap.	34.68x	6.46x	20.26x	0.41%