Valuation LeMaitre Vascular, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-07-24 EDT			5-day change	1st Jan Change
95.59 ^USD	-1.95%		-5.94%	+17.87%

05-12	Lemaitre Vascular Insider Sold Shares Worth $5,032,413, According to a Recent SEC Filing	MT
05-11	Lemaitre Vascular Insider Sold Shares Worth $313,287, According to a Recent SEC Filing	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	2,184	-	-
Change	-	-7.7%	24.81%	63.94%	-11.19%	18.72%	-	-
Enterprise Value (EV) ¹	1,097	1,012	1,264	2,072	1,840	1,933	1,870	2,184
Change	-	-7.7%	24.81%	63.94%	-11.19%	5.07%	-3.25%	16.79%
P/E	40.2x	49.5x	42.4x	47.7x	32.2x	31.9x	29.4x	27.2x
PBR	-	-	-	-	-	4.78x	4.19x	-
PEG	-	-1.9x	1x	1.1x	1.1x	1.7x	3.45x	3.48x
Capitalization / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	7.8x	7.14x	6.56x
EV / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	6.9x	6.12x	6.56x
EV / EBITDA	24x	25.9x	27.5x	33.6x	24.8x	21.2x	18.6x	19.5x
EV / EBIT	30.1x	33.8x	34.4x	39.6x	27.1x	24.1x	21x	22.2x
EV / FCF	36.3x	45.7x	42.9x	55.7x	24.7x	27.8x	21.8x	23.8x
FCF Yield	2.75%	2.19%	2.33%	1.79%	4.05%	3.6%	4.58%	4.21%
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%	1.05%	1.17%	-
EPS ²	1.25	0.93	1.34	1.93	2.52	3	3.256	3.51
Distribution rate	35.2%	53.8%	41.8%	33.2%	31.7%	33.3%	34.4%	-
Net sales ¹	154.4	161.7	193.5	219.9	249.6	280	305.8	332.8
EBITDA ¹	45.78	39.04	45.91	61.74	74.31	90.97	100.5	111.9
EBIT ¹	36.42	29.94	36.71	52.26	67.91	80.24	89.17	98.25
Net income ¹	26.91	20.64	30.1	44.04	57.73	69.28	75.98	83.44
Net Debt ¹	-	-	-	-	-	-251.2	-314.1	-
Reference price ²	50.23	46.02	56.76	92.14	81.10	95.59	95.59	95.59
Nbr of stocks (in thousands)	21,838	22,001	22,263	22,484	22,686	22,851	-	-
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.($)
LEMAITRE VASCULAR, INC.	31.86x	6.9x	21.25x	1.05%	2.18B
THERMO FISHER SCIENTIFIC, INC.	28.31x	5.12x	19.63x	0.32%	211B
DANAHER CORPORATION	31.99x	5.88x	18.61x	0.77%	135B
INTUITIVE SURGICAL, INC.	36.98x	9.57x	21.13x	-.--%	119B
BOSTON SCIENTIFIC CORPORATION	15.82x	3.35x	10.81x	-.--%	65.77B
EDWARDS LIFESCIENCES CORPORATION	31.71x	6.5x	20.56x	-.--%	47.58B
SIEMENS HEALTHINEERS AG	18.58x	2.14x	11.09x	2.82%	44.44B
AGILENT TECHNOLOGIES, INC.	26.95x	5.36x	18.32x	0.74%	39.14B
WATERS CORPORATION	45.41x	6.34x	19.47x	-.--%	36.79B
ILLUMINA, INC.	41.41x	6.53x	23.25x	-.--%	29.37B
Average	30.90x	5.77x	18.41x	0.57%	73.03B
Weighted average by Cap.	30.23x	5.87x	18.51x	0.45%