LMAT
LeMaitre Vascular Inc
Price:  
80.59 
USD
Volume:  
142,524.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LMAT Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of LeMaitre Vascular Inc (LMAT) is 72.04 USD. This LMAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.59 USD, the upside of LeMaitre Vascular Inc is %.

The range of the Intrinsic Value is 43.33 - 258.53 USD

80.59 USD
Stock Price
72.04 USD
Intrinsic Value
Intrinsic Value Details

LMAT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.33 - 258.53 72.04 -10.6%
DCF (Growth 10y) 55.09 - 312.02 89.51 11.1%
DCF (EBITDA 5y) 47.59 - 55.44 51.83 -35.7%
DCF (EBITDA 10y) 58.81 - 72.25 65.66 -18.5%
Fair Value 13.98 - 13.98 13.98 -82.66%
P/E 50.36 - 57.80 54.75 -32.1%
EV/EBITDA 38.97 - 48.65 43.26 -46.3%
EPV 23.01 - 29.44 26.22 -67.5%
DDM - Stable 13.55 - 55.97 34.76 -56.9%
DDM - Multi 22.11 - 69.46 33.36 -58.6%

LMAT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,809.25
Beta 0.95
Outstanding shares (mil) 22.45
Enterprise Value (mil) 1,782.65
Market risk premium 4.60%
Cost of Equity 9.12%
Cost of Debt 5.00%
WACC 6.50%