LeMaitre Vascular, Inc.

LeMaitre Vascular, Inc.

LMATยทNASDAQ

$91.64

+0.24%
HealthcareMedical - Instruments & Supplies

LeMaitre Vascular, Inc. designs, markets, sells, services, and supports medical devices and implants for the treatment of peripheral vascular disease worldwide. It offers angioscope, a fiberoptic catheter used for viewing the lumen of a blood vessel; embolectomy catheters to remove blood clots from arteries or veins; occlusion catheters that temporarily occlude the blood flow; perfusion catheters to perfuse the blood and other fluids into the vasculature; and thrombectomy catheters, which features a silicone balloon for removing thrombi in the venous system. The company also provides carotid shunts that temporarily shunt the blood to the brain during the removal of plaque from the carotid artery in a carotid endarterectomy surgery; and radiopaque tape, a medical-grade tape applied to the skin that enables interventionists to cross-refer between the inside and the outside of a patient's body, and allows them to locate tributaries or lesions beneath the skin. In addition, it offers valvulotomes, which cut or disrupt valves in the saphenous vein to function as an artery to carry blood past diseased arteries to the lower leg or the foot; and vascular grafts to bypass or replace diseased arteries. Further, the company provides vascular and cardiac patches, which are used for closure of vessels after surgical intervention; and closure systems to attach vessels to one another with titanium clips instead of sutures. It markets its products through a direct sales force and distributors. The company was formerly known as Vascutech, Inc. and changed its name to LeMaitre Vascular, Inc. in April 2001. LeMaitre Vascular, Inc. was incorporated in 1983 and is headquartered in Burlington, Massachusetts.

At a Glance

Live Snapshot
Market Cap$2.09B
EPS2.5500
P/E Ratio35.94
Earnings Date08/04/2026
LeMaitre Vascular, Inc.

LeMaitre Vascular, Inc. Fair Value Envelope

LMAT ยท NASDAQ

Our analysis suggests that LMAT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $91.64, this represents a potential HIDDEN relative to our calculated worth for LeMaitre Vascular, Inc..

Intrinsic Value
Current Price: $91.64

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$726.4B
+ Cash & Equivalents$28.2M
Firm Value$726.4B
- Debt$185.6M
Equity Value$726.3B
/ Shares Outstanding22,637,522B
DCF Value$32.1K
UNDERVALUED BY 34909%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$162.5M
$325.0M
$650.0M
$1.3B
$2.6B
$5.2B
$10.4B
$20.8B
$41.6B
$83.2B
Maintenance CapEx
-$2.7M
-$5.4M
-$10.9M
-$21.7M
-$43.4M
-$86.8M
-$173.6M
-$347.3M
-$694.6M
-$1.4B
Owner Earnings
$159.8M
$319.6M
$639.2M
$1.3B
$2.6B
$5.1B
$10.2B
$20.5B
$40.9B
$81.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$148.0M
$274.0M
$507.4M
$939.6M
$1.7B
$3.2B
$6.0B
$11.1B
$20.5B
$37.9B
Terminal Value represents 88.7% of Enterprise Value