What is Lemaitre Vascular Inc worth?
With the base-case assumptions below, a discounted cash flow model on Lemaitre Vascular Inc's reported free cash flow gives $102.45 per share. The share price was $81.52 on September 25, 2026, 20% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.0% | 10.0% | $62.78 | -23% |
| Base | 14.0% | 9.0% | $102.45 | +26% |
| Bull | 19.0% | 8.0% | $176.36 | +116% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $132.34 | $141.64 | $153.00 | $167.21 | $185.48 |
| 8.0% | $109.90 | $115.93 | $123.06 | $131.61 | $142.06 |
| 9.0% | $93.57 | $97.69 | $102.45 | $108.00 | $114.56 |
| 10.0% | $81.18 | $84.12 | $87.44 | $91.24 | $95.62 |
| 11.0% | $71.48 | $73.63 | $76.04 | $78.74 | $81.80 |
Where the presets come from
Base: years 1 to 5 grow at Lemaitre Vascular Inc's revenue growth rate over the last 5 fiscal years (14.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions