investorscraft@gmail.com

Intrinsic Value of LeMaitre Vascular, Inc. (LMAT)

Previous Close$83.69
Intrinsic Value
Upside potential
Previous Close
$83.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LeMaitre Vascular, Inc. operates in the medical devices sector, specializing in innovative solutions for vascular surgery. The company focuses on designing, manufacturing, and distributing proprietary devices that address peripheral vascular and cardiovascular diseases. Its product portfolio includes vascular grafts, embolectomy catheters, and valvulotomes, catering to surgeons and hospitals globally. LeMaitre differentiates itself through specialized, high-quality products that improve surgical outcomes, positioning it as a niche leader in vascular surgery tools. The company’s direct sales model and strategic distributor partnerships enhance its market penetration, particularly in North America and Europe. With a focus on R&D and regulatory compliance, LeMaitre maintains a competitive edge in a sector driven by technological advancements and aging demographics.

Revenue Profitability And Efficiency

LeMaitre Vascular reported revenue of $219.9 million for FY 2024, with net income of $44.0 million, reflecting a net margin of approximately 20%. Diluted EPS stood at $1.93, demonstrating strong profitability. Operating cash flow was robust at $44.1 million, supported by efficient working capital management. Capital expenditures of $7.0 million indicate disciplined reinvestment in operations and growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income efficiently, with a net margin of 20%. Operating cash flow of $44.1 million highlights effective capital deployment. LeMaitre’s capital expenditures are modest relative to cash flow, suggesting prudent investment in capacity and innovation without overleveraging.

Balance Sheet And Financial Health

LeMaitre Vascular maintains a solid balance sheet with $25.6 million in cash and equivalents. Total debt stands at $185.7 million, which should be monitored for leverage trends. The company’s financial health appears stable, supported by consistent cash flow generation and manageable debt levels. Shareholders’ equity remains resilient, reflecting retained earnings and prudent financial management.

Growth Trends And Dividend Policy

LeMaitre has demonstrated steady revenue growth, driven by product innovation and market expansion. The company pays a dividend of $0.72 per share, signaling confidence in sustained cash flow. Dividend policy aligns with its growth strategy, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding its product portfolio and penetrating emerging markets.

Valuation And Market Expectations

With a market capitalization derived from its share price and 22.5 million shares outstanding, LeMaitre’s valuation reflects its niche leadership and profitability. Investors likely price in expectations for continued innovation and market share gains. The company’s P/E ratio, based on diluted EPS of $1.93, suggests a premium for its specialized positioning and growth potential.

Strategic Advantages And Outlook

LeMaitre’s strategic advantages include its specialized product portfolio, strong surgeon relationships, and regulatory expertise. The outlook remains positive, supported by demographic trends favoring vascular care demand. Risks include competitive pressures and regulatory hurdles, but the company’s focus on R&D and geographic expansion positions it well for sustained growth.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount