The Discounted Cash Flow (DCF) valuation of LeMaitre Vascular Inc (LMAT) is 72.85 USD. With the latest stock price at 85.83 USD, the upside of LeMaitre Vascular Inc based on DCF is -15.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.7% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 40.42 - 592.65 | 72.85 |
| Upside | -52.9% - 590.5% | -15.1% |