LeMaitre Vascular (LMAT) Financials: Revenue & Earnings
$1.90B
Market Cap
28.80
P/E
28.85
Forward P/E
60
Score
LMAT price $82.87 -0.92 -1.10%
Stocklytics score rationale: value 36, quality 79, growth 64.
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 89151000 | 100867000 | 105568000 | 117232000 | 129366000 | 154424000 | 161651000 | 193484000 | 219863000 | 249602000 |
Operating worldwide, LeMaitre Vascular, Inc. specializes in the development, distribution, and maintenance of medical devices and implants for treating peripheral vascular disease. Its product portfolio encompasses a range of catheters, including angioscopes, which are fiberoptic tools for internal blood vessel visualization; embolectomy catheters for removing blood clots from arteries or veins; occlusion catheters…
LMAT fair value $97.66. Price $82.87. Price is 15% below fair value.
Below fair value, and cheaper than usual. A larger discount than on 89% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 73.83M. Growth 12.41%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 8.70% (beta 0.8). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 22.87M. Net debt 157.35M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-04 | — | 0.69 | — | 67.39M |
| 2026-08-04 | 0.74 | 0.81 | 70.38M | 71.47M |
| 2026-05-05 | 0.68 | 0.66 | 66.55M | 66.67M |
| 2026-02-25 | 0.68 | 0.67 | 64.45M | 62.82M |
| 2025-11-06 | 0.62 | 0.56 | 61.05M | 62.18M |
| 2025-08-05 | 0.60 | 0.57 | 64.23M | 60.90M |
| 2025-05-01 | 0.48 | 0.50 | 59.87M | 57.61M |
| 2025-02-27 | 0.49 | 0.49 | 55.72M | 55.99M |
| 2024-10-31 | 0.49 | 0.44 | 54.82M | 55.98M |
| 2024-08-01 | 0.52 | 0.47 | 55.85M | 54.99M |
| 2024-05-02 | 0.44 | 0.39 | 53.48M | 51.51M |
| 2024-02-27 | 0.38 | 0.36 | 48.88M | 49.02M |
| 2023-11-01 | 0.33 | 0.30 | 47.41M | 47.59M |
| 2023-08-01 | 0.36 | 0.32 | 50.12M | 48.09M |
| 2023-05-02 | 0.27 | 0.25 | 47.08M | 43.54M |
| 2023-02-23 | 0.25 | 0.26 | 40.95M | 41.00M |
| 2022-10-27 | 0.25 | 0.28 | 39.03M | 40.01M |
| 2022-07-28 | 0.16 | 0.25 | 42.11M | 41.39M |
| 2022-04-28 | 0.27 | 0.28 | 39.56M | 38.65M |
| 2022-02-24 | 0.28 | 0.31 | 39.50M | 39.64M |
| 2021-10-28 | 0.30 | 0.33 | 38.37M | 38.94M |
| 2021-07-29 | 0.40 | 0.34 | 40.67M | 40.67M |
| 2021-04-29 | 0.28 | 0.27 | 35.88M | 34.55M |
| 2021-02-25 | 0.34 | 0.29 | 37.55M | 31.07M |
| 2020-10-29 | 0.37 | 0.19 | 36.42M | 36.02M |
| 2020-07-23 | 0.21 | 0.01 | 24.85M | 1.46M |
| 2020-04-30 | 0.16 | 0.15 | 30.55M | 28.64M |
| 2020-02-06 | 0.23 | 0.23 | 30.17M | 30.17M |
| 2019-10-23 | 0.25 | 0.21 | 29.10M | 24.44M |
| 2019-07-24 | 0.23 | 0.21 | 29.48M | 26.92M |
| 2019-05-01 | 0.17 | 0.19 | 28.48M | 31.83M |
| 2019-02-19 | 0.30 | 0.20 | 28.39M | 18.93M |
| 2018-10-04 | 0.21 | 0.21 | 24.16M | 24.17M |
| 2018-07-26 | 0.43 | 0.43 | 27.02M | 26.39M |
| 2018-04-25 | 0.19 | 0.21 | 25.99M | 28.73M |
| 2018-02-21 | 0.21 | 0.20 | 26.15M | 24.90M |
| 2017-10-26 | 0.25 | 0.20 | 24.82M | 19.86M |
| 2017-07-27 | 0.23 | 0.17 | 25.75M | 19.03M |
| 2017-04-26 | 0.16 | 0.13 | 24.14M | 19.61M |
| 2017-02-21 | 0.13 | 0.15 | 23.29M | 26.87M |
Yield 1.15%. Payout ratio 31.21%. Frequency Quarterly.
Safety score 91/100 · Safe. Payout ratio is 31% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 16 separate years. Yield is 1.1%, which is modest.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| 2026-08-20 | $0.25 | 2026-08-20 | 2026-09-03 | Quarterly |
| 2026-05-21 | $0.25 | 2026-05-21 | 2026-06-04 | Quarterly |
| 2026-03-12 | $0.25 | 2026-03-12 | 2026-03-26 | Quarterly |
| 2025-11-20 | $0.20 | 2025-11-20 | 2025-12-04 | Quarterly |
| 2025-08-21 | $0.20 | 2025-08-21 | 2025-09-04 | Quarterly |
| 2025-05-15 | $0.20 | 2025-05-15 | 2025-05-29 | Quarterly |
| 2025-03-13 | $0.20 | 2025-03-13 | 2025-03-27 | Quarterly |
| 2024-11-21 | $0.16 | 2024-11-21 | 2024-12-05 | Quarterly |
| 2024-08-15 | $0.16 | 2024-08-15 | 2024-08-29 | Quarterly |
| 2024-05-15 | $0.16 | 2024-05-16 | 2024-05-30 | Quarterly |
| 2024-03-13 | $0.16 | 2024-03-14 | 2024-03-28 | Quarterly |
| 2023-11-15 | $0.14 | 2023-11-16 | 2023-11-30 | Quarterly |
| 2023-08-16 | $0.14 | 2023-08-17 | 2023-08-31 | Quarterly |
| 2023-05-16 | $0.14 | 2023-05-17 | 2023-06-01 | Quarterly |
| 2023-03-08 | $0.14 | 2023-03-09 | 2023-03-23 | Quarterly |
| 2022-11-16 | $0.12 | 2022-11-17 | 2022-12-01 | Quarterly |
| 2022-08-24 | $0.12 | 2022-08-25 | 2022-09-08 | Quarterly |
| 2022-05-16 | $0.12 | 2022-05-17 | 2022-06-02 | Quarterly |
| 2022-03-07 | $0.12 | 2022-03-08 | 2022-03-24 | Quarterly |
| 2021-11-18 | $0.11 | 2021-11-19 | 2021-12-02 | Quarterly |
| 2021-08-25 | $0.11 | 2021-08-26 | 2021-09-09 | Quarterly |
| 2021-05-18 | $0.11 | 2021-05-19 | 2021-06-03 | Quarterly |
| 2021-03-08 | $0.11 | 2021-03-09 | 2021-03-25 | Quarterly |
| 2020-11-18 | $0.10 | 2020-11-19 | 2020-12-03 | Quarterly |
| 2020-08-26 | $0.10 | 2020-08-27 | 2020-09-10 | Quarterly |
| 2020-05-19 | $0.10 | 2020-05-20 | 2020-06-04 | Quarterly |
| 2020-03-02 | $0.10 | 2020-03-03 | 2020-03-19 | Quarterly |
| 2019-11-19 | $0.09 | 2019-11-20 | 2019-12-05 | Quarterly |
| 2019-08-20 | $0.09 | 2019-08-21 | 2019-09-05 | Quarterly |
| 2019-05-21 | $0.09 | 2019-05-22 | 2019-06-06 | Quarterly |
| 2019-03-21 | $0.09 | 2019-03-22 | 2019-04-05 | Quarterly |
| 2018-11-19 | $0.07 | 2018-11-20 | 2018-12-06 | Quarterly |
| 2018-08-21 | $0.07 | 2018-08-22 | 2018-09-06 | Quarterly |
| 2018-05-21 | $0.07 | 2018-05-22 | 2018-06-07 | Quarterly |
| 2018-03-21 | $0.07 | 2018-03-22 | 2018-04-05 | Quarterly |
| 2017-11-21 | $0.06 | 2017-11-22 | 2017-12-07 | Quarterly |
| 2017-08-21 | $0.06 | 2017-08-23 | 2017-09-07 | Quarterly |
| 2017-05-22 | $0.06 | 2017-05-24 | 2017-06-08 | Quarterly |
| 2017-03-20 | $0.06 | 2017-03-22 | 2017-04-06 | Quarterly |
| 2016-11-17 | $0.04 | 2016-11-21 | 2016-12-05 | Quarterly |
| 2016-08-18 | $0.04 | 2016-08-22 | 2016-09-06 | Quarterly |
| 2016-05-23 | $0.04 | 2016-05-25 | 2016-06-08 | Quarterly |
| 2016-03-17 | $0.04 | 2016-03-21 | 2016-04-04 | Quarterly |
| 2015-11-18 | $0.04 | 2015-11-20 | 2015-12-04 | Quarterly |
| 2015-08-18 | $0.04 | 2015-08-20 | 2015-09-03 | Quarterly |
| 2015-05-20 | $0.04 | 2015-05-22 | 2015-06-05 | Quarterly |
| 2015-03-18 | $0.04 | 2015-03-20 | 2015-04-03 | Quarterly |
| 2014-11-18 | $0.04 | 2014-11-20 | 2014-12-04 | Quarterly |
| 2014-08-19 | $0.04 | 2014-08-21 | 2014-09-04 | Quarterly |
| 2014-05-20 | $0.04 | 2014-05-22 | 2014-06-05 | Quarterly |
| 2014-03-18 | $0.04 | 2014-03-20 | 2014-04-03 | Quarterly |
| 2013-11-18 | $0.03 | 2013-11-20 | 2013-12-04 | Quarterly |
| 2013-08-19 | $0.03 | 2013-08-21 | 2013-09-04 | Quarterly |
| 2013-05-20 | $0.03 | 2013-05-22 | 2013-06-05 | Quarterly |
| 2013-03-18 | $0.03 | 2013-03-20 | 2013-04-03 | Quarterly |
| 2012-11-16 | $0.03 | 2012-11-20 | 2012-12-04 | Quarterly |
| 2012-08-15 | $0.03 | 2012-08-17 | 2012-09-04 | Quarterly |
| 2012-05-16 | $0.03 | 2012-05-18 | 2012-06-04 | Quarterly |
| 2012-03-16 | $0.03 | 2012-03-20 | 2012-04-03 | Quarterly |
| 2011-11-21 | $0.02 | 2011-11-23 | 2011-12-06 | Quarterly |
| 2011-08-17 | $0.02 | 2011-08-19 | 2011-09-06 | Quarterly |
| 2011-05-18 | $0.02 | 2011-05-20 | 2011-06-06 | Quarterly |
| 2011-03-18 | $0.02 | 2011-03-22 | 2011-04-05 | Quarterly |
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-09-03 | Roberts David B | Buy | 4 | — | — |
| 2026-09-03 | Roberts David B | Buy | 4 | — | — |
| 2026-09-03 | Roberts David B | Buy | 2 | — | — |
| 2026-09-03 | Roberts David B | Buy | 2 | — | — |
| 2026-09-03 | Roberts David B | Buy | 4 | — | — |
| 2026-09-03 | Roberts David B | Buy | 3 | — | — |
| 2026-09-03 | Roberts David B | Buy | 5 | — | — |
| 2026-09-03 | Roberts David B | Buy | 0 | — | — |
| 2026-09-03 | Roberts David B | Buy | 0 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 2 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 2 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-09-03 | Pellegrino Joseph P JR | Buy | 2 | — | — |
| 2026-09-03 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-09-03 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-09-03 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-09-03 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-09-03 | Jasinski Lawrence J | Buy | 2 | — | — |
| 2026-09-03 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-09-03 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-09-03 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-09-03 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-09-03 | SHADAN MARTHA | Buy | 2 | — | — |
| 2026-09-03 | O'Connor John James | Buy | 1 | — | — |
| 2026-09-03 | O'Connor John James | Buy | 1 | — | — |
| 2026-09-03 | O'Connor John James | Buy | 1 | — | — |
| 2026-09-03 | O'Connor John James | Buy | 1 | — | — |
| 2026-09-03 | O'Connor John James | Buy | 2 | — | — |
| 2026-09-03 | LeBlanc Dorian Paul | Buy | 3 | — | — |
| 2026-09-03 | LeBlanc Dorian Paul | Buy | 4 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 10 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 13 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 8 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 12 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 5 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 5 | — | — |
| 2026-09-03 | LeMaitre George W | Buy | 20 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 2 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 2 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 2 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 2 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 1 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 1 | — | — |
| 2026-09-03 | Kamke Trent G | Buy | 4 | — | — |
| 2026-09-03 | Roush John A | Buy | 1 | — | — |
| 2026-09-03 | Roush John A | Buy | 1 | — | — |
| 2026-09-03 | Roush John A | Buy | 1 | — | — |
| 2026-09-03 | Roush John A | Buy | 1 | — | — |
| 2026-09-03 | Roush John A | Buy | 2 | — | — |
| 2026-09-01 | Roush John A | Buy | 3.44K | $48.60 | 167.38K |
| 2026-09-01 | Roush John A | Sell | 3.44K | $48.60 | 167.38K |
| 2026-06-04 | Jasinski Lawrence J | Buy | 0 | — | — |
| 2026-06-04 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-06-04 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-06-04 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-06-04 | Jasinski Lawrence J | Buy | 1 | — | — |
| 2026-06-04 | O'Connor John James | Buy | 0 | — | — |
| 2026-06-04 | O'Connor John James | Buy | 1 | — | — |
| 2026-06-04 | O'Connor John James | Buy | 1 | — | — |
| 2026-06-04 | O'Connor John James | Buy | 1 | — | — |
| 2026-06-04 | O'Connor John James | Buy | 1 | — | — |
| 2026-06-04 | Roush John A | Buy | 0 | — | — |
| 2026-06-04 | Roush John A | Buy | 1 | — | — |
| 2026-06-04 | Roush John A | Buy | 1 | — | — |
| 2026-06-04 | Roush John A | Buy | 1 | — | — |
| 2026-06-04 | Roush John A | Buy | 1 | — | — |
| 2026-06-04 | SHADAN MARTHA | Buy | 0 | — | — |
| 2026-06-04 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-06-04 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-06-04 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-06-04 | SHADAN MARTHA | Buy | 1 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 3 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 2 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 2 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 3 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 4 | — | — |
| 2026-06-04 | Pellegrino Joseph P JR | Buy | 1 | — | — |
| 2026-06-04 | LeBlanc Dorian Paul | Buy | 2 | — | — |
| 2026-06-04 | LeBlanc Dorian Paul | Buy | 3 | — | — |
| 2026-06-04 | Roberts David B | Buy | 4 | — | — |
| 2026-06-04 | Roberts David B | Buy | 3 | — | — |
| 2026-06-04 | Roberts David B | Buy | 2 | — | — |
| 2026-06-04 | Roberts David B | Buy | 2 | — | — |
| 2026-06-04 | Roberts David B | Buy | 3 | — | — |
| 2026-06-04 | Roberts David B | Buy | 3 | — | — |
| 2026-06-04 | Roberts David B | Buy | 5 | — | — |
| 2026-06-04 | Roberts David B | Buy | 0 | — | — |
| 2026-06-04 | Roberts David B | Buy | 0 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 2 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 1 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 2 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 1 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 1 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 2 | — | — |
| 2026-06-04 | Kamke Trent G | Buy | 3 | — | — |
| 2026-06-04 | LeMaitre George W | Sell | 11.97K | — | — |
Latest filed quarter: Q2 2026.
Institutions holding: 329, holders -16 vs prior quarter. Ownership 100.91%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| BLACKROCK, INC. | 3.27M | 128.82K | +4.10% | 314.07M |
| CONESTOGA CAPITAL ADVISORS, LLC | 1.37M | -109.30K | -7.40% | 131.23M |
| FIRST TRUST ADVISORS LP | 1.09M | 95.43K | +9.56% | 104.93M |
| CONGRESS ASSET MANAGEMENT CO | 963.71K | 129.18K | +15.48% | 92.48M |
| VANGUARD CAPITAL MANAGEMENT LLC | 953.44K | 41.38K | +4.54% | 91.49M |
| STATE STREET CORP | 901.42K | 45.63K | +5.33% | 86.50M |
| COPELAND CAPITAL MANAGEMENT, LLC | 839.46K | -31.23K | -3.59% | 80.55M |
| GEODE CAPITAL MANAGEMENT, LLC | 788.84K | 130.39K | +19.80% | 75.70M |
| PRICE T ROWE ASSOCIATES INC /MD/ | 755.14K | 460.15K | +155.99% | 72.47M |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 604.83K | 42.06K | +7.47% | 58.04M |
| GENEVA CAPITAL MANAGEMENT LLC | 589.06K | -164.93K | -21.87% | 56.53M |
| DIMENSIONAL FUND ADVISORS LP | 493.89K | 17.55K | +3.69% | 47.39M |
| GOLDMAN SACHS GROUP INC | 473.19K | 40.78K | +9.43% | 45.41M |
| INVESCO LTD. | 448.39K | 114.41K | +34.26% | 43.03M |
| MORGAN STANLEY | 351.08K | -56.69K | -13.90% | 33.69M |
| NORTHERN TRUST CORP | 333.32K | 20.77K | +6.65% | 31.99M |
| TWO SIGMA INVESTMENTS, LP | 316.53K | 34.55K | +12.25% | 30.37M |
| ROYAL BANK OF CANADA | 308.76K | 36.11K | +13.24% | 29.63M |
| ANNEX ADVISORY SERVICES, LLC | 248.25K | -2.36K | -0.94% | 23.82M |
| UBS GROUP AG | 247.80K | 206.39K | +498.31% | 23.78M |
| ENVESTNET ASSET MANAGEMENT INC | 244.73K | -29.67K | -10.81% | 23.48M |
| KENNEDY CAPITAL MANAGEMENT LLC | 228.93K | -7.84K | -3.31% | 21.97M |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 220.50K | -10.22K | -4.43% | 21.16M |
| BESSEMER GROUP INC | 220.30K | 48.46K | +28.20% | 21.14M |
| RANGER INVESTMENT MANAGEMENT, L.P. | 219.31K | -19.05K | -7.99% | 21.04M |
LeMaitre Vascular, Inc. (LMAT) trades at $82.87, with a market cap of $1.90B and a trailing P/E of 28.80. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 89151000 | 100867000 | 105568000 | 117232000 | 129366000 | 154424000 | 161651000 | 193484000 | 219863000 | 249602000 |
Insights · Dividends · Forecast · Financials · Learn
$1.90B
Market Cap
28.80
P/E
28.85
Forward P/E
60
Score