Valuation LeMaitre Vascular, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:37 2026-09-11 EDT			5-day change	1st Jan Change
69.00 ^EUR	+1.47%		0.00%	-1.43%

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	1,843	-	-
Change	-	-7.7%	24.81%	63.94%	-11.19%	0.17%	-	-
Enterprise Value (EV) ¹	1,097	1,012	1,264	2,072	1,840	1,603	1,543	1,843
Change	-	-7.7%	24.81%	63.94%	-11.19%	-12.9%	-3.74%	19.47%
P/E	40.2x	49.5x	42.4x	47.7x	32.2x	28.1x	25.4x	23.3x
PBR	-	-	-	-	-	4.2x	3.63x	-
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	6.66x	6.08x	5.63x
EV / Revenue	7.1x	6.26x	6.53x	9.42x	7.37x	5.79x	5.09x	5.63x
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	20.7x	17.7x	19.1x
EV / FCF	36.3x	45.7x	42.9x	55.7x	24.7x	25.7x	19.7x	22.5x
FCF Yield	2.75%	2.19%	2.33%	1.79%	4.05%	3.89%	5.07%	4.44%
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	80.59	80.59	80.59
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THERMO FISHER SCIENTIFIC, INC.	30.31x	5.36x	20.53x	0.3%	225B
DANAHER CORPORATION	33.76x	6.12x	19.41x	0.7%	141B
INTUITIVE SURGICAL, INC.	40.01x	10.53x	23.25x	-.--%	130B
BOSTON SCIENTIFIC CORPORATION	16.22x	3.33x	10.84x	-.--%	62.29B
SIEMENS HEALTHINEERS AG	18.99x	2.29x	11.51x	2.68%	49.39B
EDWARDS LIFESCIENCES CORPORATION	33.34x	6.66x	21.06x	-.--%	48.63B
AGILENT TECHNOLOGIES, INC.	28.62x	5.68x	19.3x	0.7%	41.42B
WATERS CORPORATION	71.49x	6.83x	20.81x	-.--%	40.12B
RESMED, INC.	18.7x	5.21x	13.45x	1.22%	31.23B
Average	32.38x	5.78x	17.80x	0.62%	85.52B
Weighted average by Cap.	32.49x	6.18x	19.12x	0.48%