As of 2024-12-12, the Intrinsic Value of LeMaitre Vascular Inc (LMAT) is
109.38 USD. This LMAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.00 USD, the upside of LeMaitre Vascular Inc is
8.30%.
The range of the Intrinsic Value is 60.78 - 716.42 USD
109.38 USD
Intrinsic Value
LMAT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.78 - 716.42 |
109.38 |
8.3% |
| DCF (Growth 10y) |
75.59 - 849.84 |
133.13 |
31.8% |
| DCF (EBITDA 5y) |
51.44 - 60.08 |
55.34 |
-45.2% |
| DCF (EBITDA 10y) |
65.76 - 80.10 |
72.25 |
-28.5% |
| Fair Value |
16.99 - 16.99 |
16.99 |
-83.18% |
| P/E |
46.49 - 76.13 |
59.61 |
-41.0% |
| EV/EBITDA |
44.54 - 51.59 |
47.26 |
-53.2% |
| EPV |
27.04 - 34.61 |
30.82 |
-69.5% |
| DDM - Stable |
23.87 - 150.86 |
87.37 |
-13.5% |
| DDM - Multi |
34.04 - 165.33 |
56.24 |
-44.3% |
LMAT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,270.48 |
| Beta |
0.88 |
| Outstanding shares (mil) |
22.48 |
| Enterprise Value (mil) |
2,249.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.99% |
| Cost of Debt |
5.00% |
| WACC |
5.44% |