As of 2024-07-27, the Intrinsic Value of LeMaitre Vascular Inc (LMAT) is 72.85 USD. This LMAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.83 USD, the upside of LeMaitre Vascular Inc is %.

The range of the Intrinsic Value is 40.42 - 592.65 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	40.42 - 592.65	72.85	-15.1%
DCF (Growth 10y)	51.22 - 717.17	90.54	5.5%
DCF (EBITDA 5y)	49.11 - 58.51	53.23	-38.0%
DCF (EBITDA 10y)	59.60 - 77.05	67.28	-21.6%
Fair Value	13.98 - 13.98	13.98	-83.72%
P/E	49.90 - 63.00	55.65	-35.2%
EV/EBITDA	41.03 - 53.66	44.91	-47.7%
EPV	22.10 - 31.45	26.77	-68.8%
DDM - Stable	12.53 - 81.05	46.79	-45.5%
DDM - Multi	20.29 - 101.47	33.75	-60.7%