olivlawolivlaw

olivLaw · US equity research

LeMaitre Vascular, Inc. LMAT

Surgical & Medical Instruments & Apparatus · SIC 3841 · Vertical: Surgical & Medical Instruments & Apparatus (SIC 3841)

87.92USD+9.08% · 1 dayClose 04 Nov 2026

LeMaitre Vascular designs, manufactures and markets vascular devices and human tissue cryopreservation services, used mainly by vascular surgeons. The company has grown sales steadily, and biologics now make up a large part of the business, with net sales of 70.4 million USD in the second quarter of 2026.

At the close of 04 Nov 2026, LeMaitre Vascular, Inc. (LMAT) stock was 87.92 USD (+9.08% on the day), with market capitalisation 2.0 bn USD, P/E 30.9 on diluted EPS of 2.85 USD over the last 12 months, dividend yield 1.02%, beta 0.63, 52-week range 78.80–117.39 USD. Latest reported quarter (Q2 2026): revenue of 70.4 m USD (+9.6% YoY), net income of 17.1 m USD (+23.7% YoY), diluted EPS 0.74 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
2.0 bn USD
shares as of 02 Aug 2026
P/E (TTM)
30.9
Diluted EPS TTM 2.85 · TTM to 30 Jun 2026
E/P (TTM)
3.24%
TTM to 30 Jun 2026
Dividend yield
1.02%
DPS 12m 0.90
Beta (2y)
0.63
Volatility (1y) 47%
52-week range
78.80117.39

Price history

Loading chart…

Technical reading

RSI (14)
62.0
strong (55–70)
Bollinger (20, 2)
78.96 – 86.79
above the upper band · %B 1.14 · band width 9.5%
SMA 50 / 200
81.38 / 94.41
mixed trend
MACD (12, 26, 9)
0.56 / 0.44
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+8.6%−2.0%+10.5 pp—
3 months+11.3%−2.2%+13.5 pp—
6 months−20.2%+4.3%−24.5 pp—
Year to date+8.4%+10.6%−2.2 pp—
1 year+0.8%+10.5%−9.7 pp−5.6%
3 years+81.3%+73.7%+7.7 pp+6.7%
5 years+60.9%+61.7%−0.8 pp—
Max drawdown (1y)
−32.9%
14 Apr 2026 → 10 Sept 2026
Max drawdown (5y)
−33.5%
23 Jun 2023 → 26 Oct 2023
Compound annual growth (5y)
+10.0%
S&P 500 +10.1%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
70.4 m USD
+9.6% YoY
Net income
17.1 m USD
+23.7% YoY
Diluted EPS
0.74
+23.3% YoY
net / operating
24.2% / 29.0%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue54.8 m55.7 m59.9 m64.2 m61.0 m64.5 m66.6 m70.4 m
Cost of revenue17.6 m17.1 m18.5 m19.3 m15.1 m18.3 m18.2 m19.6 m
Gross profit37.2 m38.6 m41.4 m45.0 m46.0 m46.2 m48.4 m50.8 m
Research & development3.7 m3.6 m4.1 m3.5 m3.0 m3.5 m4.1 m4.8 m
Operating income13.1 m12.9 m12.6 m16.1 m20.3 m18.8 m17.8 m20.4 m
Depreciation & amortisation2.4 m ≈2.4 m2.6 m2.6 m ≈2.6 m ≈2.6 m2.6 m2.7 m ≈
Interest expense0205.0 k1.3 m1.3 m1.3 m1.3 m1.3 m1.3 m
Pre-tax income14.6 m14.0 m14.2 m18.1 m22.6 m20.3 m19.7 m22.2 m
Income tax3.4 m2.8 m3.2 m4.3 m5.2 m4.7 m4.0 m5.1 m
Net income11.1 m11.2 m11.0 m13.8 m17.4 m15.6 m15.7 m17.1 m
Diluted EPS0.490.49 ≈0.480.600.750.68 ≈0.680.74
Operating cash flow14.2 m ≈15.2 m9.0 m20.3 m ≈28.8 m ≈23.2 m15.1 m16.0 m ≈
Capex1.7 m ≈2.0 m1.4 m1.3 m ≈2.3 m ≈1.8 m2.8 m2.3 m ≈
Dividends paid3.6 m ≈3.6 m4.5 m4.5 m ≈4.5 m ≈4.5 m5.7 m5.7 m ≈
Share repurchases1.0 k ≈1.4 m601.0 k4.0 k ≈0 ≈1.2 m460.0 k17.0 k ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 10 percentile of its own 39-quarter history (min 20.9, median 40.9, max 59.5; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue105.6 m117.2 m129.4 m154.4 m161.7 m193.5 m219.9 m249.6 m
Revenue YoY+4.7%+11.0%+10.4%+19.4%+4.7%+19.7%+13.6%+13.5%
Net income22.9 m17.9 m21.2 m26.9 m20.6 m30.1 m44.0 m57.7 m
Net income YoY+33.6%−21.8%+18.3%+26.8%−23.3%+45.9%+46.3%+31.1%
Diluted EPS1.130.881.041.250.931.341.932.52
Diluted EPS YoY+31.4%−22.1%+18.2%+20.2%−25.6%+44.1%+44.0%+30.6%
net %21.7%15.3%16.4%17.4%12.8%15.6%20.0%23.1%
Free cash flow16.5 m10.4 m31.8 m30.2 m22.1 m29.5 m37.2 m74.5 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
28.2 m USD
Financial debt
unavailable USD
Net debt
unavailable USD
Equity
393.5 m USD
Total assets
615.7 m USD
Debt / equity
unavailable
Current ratio
12.89x
ROE
15.8%
ROA
9.9%
FCF margin
29.8%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
193.5 m
2024
219.9 m
2025
249.6 m

SEC (XBRL)· 26 Feb 2026verified

Cost of revenue
2023
66.4 m
2024
69.0 m
2025
71.1 m

SEC (XBRL)· 26 Feb 2026verified

Gross profit
2023
127.0 m
2024
150.9 m
2025
178.5 m

SEC (XBRL)· 26 Feb 2026verified

Research & development
2023
17.0 m
2024
15.7 m
2025
14.1 m

SEC (XBRL)· 26 Feb 2026verified

Operating income
2023
36.7 m
2024
52.3 m
2025
67.9 m

SEC (XBRL)· 26 Feb 2026verified

Depreciation & amortisation
2023
9.5 m
2024
9.6 m
2025
10.4 m

SEC (XBRL)· 26 Feb 2026verified

EBITDA
2023
46.2 m ≈
2024
61.9 m ≈
2025
78.3 m ≈

SEC (XBRL)· 26 Feb 2026derived

Interest expense
2023
0
2024
205.0 k
2025
5.2 m

SEC (XBRL)· 26 Feb 2026verified

Pre-tax income
2023
39.5 m
2024
56.9 m
2025
75.2 m

SEC (XBRL)· 26 Feb 2026verified

Income tax
2023
9.4 m
2024
12.8 m
2025
17.5 m

SEC (XBRL)· 26 Feb 2026verified

Net income
2023
30.1 m
2024
44.0 m
2025
57.7 m

SEC (XBRL)· 26 Feb 2026verified

Diluted EPS
2023
1.34
2024
1.93
2025
2.52

SEC (XBRL)· 26 Feb 2026verified

Weighted average diluted shares
2023
22.4 m
2024
22.8 m
2025
22.9 m

SEC (XBRL)· 26 Feb 2026verified

Dividend per share
2023
0.56
2024
0.64
2025
0.80

SEC (XBRL)· 26 Feb 2026verified

Balance sheet · USD

Cash
2023
24.3 m
2024
25.6 m
2025
28.2 m

SEC (XBRL)· 26 Feb 2026verified

Receivables
2023
25.1 m
2024
30.1 m
2025
33.6 m

SEC (XBRL)· 26 Feb 2026verified

Current assets
2023
194.6 m
2024
402.2 m
2025
468.2 m

SEC (XBRL)· 26 Feb 2026verified

Property, plant & equipment, net
2023
21.8 m
2024
24.8 m
2025
27.0 m

SEC (XBRL)· 26 Feb 2026verified

Goodwill
2023
65.9 m
2024
65.9 m
2025
65.9 m

SEC (XBRL)· 26 Feb 2026verified

Intangibles (excl. goodwill)
2023
41.7 m
2024
35.8 m
2025
33.1 m

SEC (XBRL)· 26 Feb 2026verified

Total assets
2023
346.8 m
2024
551.8 m
2025
615.7 m

SEC (XBRL)· 26 Feb 2026verified

Accounts payable
2023
3.7 m
2024
1.8 m
2025
3.6 m

SEC (XBRL)· 26 Feb 2026verified

Current liabilities
2023
29.9 m
2024
30.6 m
2025
36.3 m

SEC (XBRL)· 26 Feb 2026verified

Total liabilities
2023
48.9 m
2024
214.5 m
2025
222.2 m

SEC (XBRL)· 26 Feb 2026verified

Equity
2023
297.9 m †
2024
337.3 m †
2025
393.5 m †

SEC (XBRL)· 26 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
36.8 m
2024
44.1 m
2025
81.3 m

SEC (XBRL)· 26 Feb 2026verified

Capex
2023
7.3 m
2024
7.0 m
2025
6.8 m

SEC (XBRL)· 26 Feb 2026verified

Free cash flow
2023
29.5 m ≈
2024
37.2 m ≈
2025
74.5 m ≈

SEC (XBRL)· 26 Feb 2026derived

Investing cash flow
2023
-24.7 m
2024
-200.1 m
2025
-64.9 m

SEC (XBRL)· 26 Feb 2026verified

Financing cash flow
2023
-7.1 m
2024
158.1 m
2025
-14.5 m

SEC (XBRL)· 26 Feb 2026verified

Dividends paid
2023
12.4 m
2024
14.4 m
2025
18.1 m

SEC (XBRL)· 26 Feb 2026verified

Share repurchases
2023
853.0 k
2024
1.7 m
2025
1.8 m

SEC (XBRL)· 26 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
13.5%
computed by olivLawFY 2025
Revenue CAGR 3Y
15.6%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
14.0%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
30.0%
computed by olivLawFY 2025
Net income growth (YoY)
31.1%
computed by olivLawFY 2025
Net income CAGR 3Y
40.9%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
22.2%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
30.6%
computed by olivLawFY 2025
EPS CAGR 3Y
39.4%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
19.4%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
100.4%
computed by olivLawFY 2025

Profitability

Gross margin
72.9%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
33.5%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
29.5%
computed by olivLawTTM to 30 Jun 2026
Net margin
25.0%
computed by olivLawTTM to 30 Jun 2026
FCF margin
28.1%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
16.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
10.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
unavailable
input data missing
ROCE
12.7%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
31.6%
computed by olivLawTTM to 30 Jun 2026
Payout ratio (FCF)
27.8%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
unavailable
input data missing
Net debt / EBITDA
unavailable
input data missing
Debt / equity
unavailable
input data missing
Interest coverage
14.9x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
16.3x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.9x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
83.0 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
9.2 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
73.8 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
112.4%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
94.5%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
50 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
21 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
2.0 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
unavailable
input data missing
Market cap / net income TTM
30.6x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
30.9x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
3.2%
computed by olivLawTTM to 30 Jun 2026
P/B
4.8x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
7.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
unavailable
input data missing
EV/EBIT
unavailable
input data missing
EV/Sales
unavailable
input data missing
P/FCF
27.2x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
3.7%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
1.0%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
1.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 79 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

87.92 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 2.0 bn USD

Key indicators

Market capitalisation
2.0 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
30.9x
computed by olivLawTTM to 30 Jun 2026
P/B
4.8x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
unavailable
input data missing
ROE
16.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
25.0%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
13.5%
computed by olivLawFY 2025
Dividend yield
1.0%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 02 Aug 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 2563derived 192

Score by group

  • Valuation53
  • Returns49
  • Quality97
  • Balance sheet100
  • Growth100

Estimated value range

Low
26.17
USD per share
Mid
37.76
USD per share
High
53.88
USD per share
Price: 87.92 USD
The price is above the range
Potential to the central value: -57.1% (value / price − 1)
Margin of safety: -132.8% (1 − price / value)
Agreement between methods: low · 2 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 10.51 – 93.62 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · net debt missing: EV cannot be bridged to equity (missing debt is not zero)
  • Peers: EV/EBITDAunavailable · net debt missing: EV cannot be bridged to equity (missing debt is not zero)
  • Peers: P/E41.83 – 93.62 (Mid 63.46)
    11 companies used · median multiple 22.3x · quartiles 14.7x – 32.9x
    BSX, DXCM, EMBC, GCTK, GMED, MMM, MMSI, RMD, SOLV, SYK, WST
  • Dividend discount (DDM)10.51 – 14.14 (Mid 12.06)
Multiple comparisons use the SIC vertical: Surgical & Medical Instruments & Apparatus (SIC 3841)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 79/100

FactorValueScoreWeight used
ROIC · Qualityunavailableunavailable—
Net margin · Quality25.0%95 (vs peers)9%
FCF conversion · Quality112.4%100 (on a fixed band)9%
Revenue CAGR 3Y · Growth15.6%100 (on a fixed band)12%
EPS CAGR 3Y · Growth39.4%100 (on a fixed band)12%
Net debt / EBITDA · Balance sheetunavailableunavailable—
Interest coverage · Balance sheet14.9x100 (on a fixed band)9%
Current ratio · Balance sheet16.3x100 (on a fixed band)6%
P/E (TTM) · Valuation30.9x59 (vs peers)15%
EV/EBITDA · Valuationunavailableunavailable—
FCF yield · Valuation3.7%46 (on a fixed band)12%
Shareholder yield (distributions) · Returns1.1%16 (on a fixed band)9%
Payout ratio (FCF) · Returns27.8%100 (on a fixed band)6%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet100/100 · 2/3 factors with a value
  • Growth100/100 · 2/2 factors with a value
  • Quality97/100 · 2/3 factors with a value
  • Returns49/100 · 2/2 factors with a value
  • Valuation53/100 · 2/3 factors with a value

Memo

LEMAITRE VASCULAR, INC. (LMAT). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 249.6 m USD in 2025; YoY growth 13.5%; net margin 25.0%; ROE 16.8%.

The estimated value range is 26.17–53.88 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 37.76 USD, the price of 87.92 USD leaves a potential of -57.1% (value / price − 1) and a margin of safety of -132.8% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 79/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 25.0%
  • FCF conversion: 112.4%
  • Revenue CAGR 3Y: 15.6%
  • EPS CAGR 3Y: 39.4%
  • Interest coverage: 14.9x
  • Current ratio: 16.3x
  • Payout ratio (FCF): 27.8%

What contradicts it

  • Shareholder yield (distributions): 1.1%
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): ROIC, Net debt / EBITDA, EV/EBITDA.

Versus the vertical median

Surgical & Medical Instruments & Apparatus (SIC 3841) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
30.9x
vertical median 33.1x
below median (−6.7%)
EV/EBITDA
—
vertical median 16.5x
P/S
7.7x
vertical median 3.4x
above median (+127.3%)
P/B
4.8x
vertical median 5.2x
below median (−8.3%)
ROE
16.8%
vertical median -8.7%
above median
Net margin
25.0%
vertical median -6.1%
above median
EBIT margin
29.5%
vertical median -4.0%
above median
Revenue YoY
13.5%
vertical median 11.5%
above median (+18.1%)
Net debt/EBITDA
—
vertical median 1.7x
Dividend yield
1.0%
vertical median 1.4%
below median (−28.6%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
SYKStryker Corp118.2 bn33.116.0%13.8%+11.2%−16% / +5%
MMM3m Company91.5 bn26.480.8%14.0%+1.5%+3% / +114%
BSXBoston Scientific Corporation63.1 bn18.414.3%16.6%+19.9%−57% / −22%
BDXBecton, Dickinson And Company54.0 bn59.83.8%4.0%+8.2%+30% / +7%
RMDResMed Inc.31.9 bn20.726.4%27.8%+9.9%−11% / +44%
DXCMDexcom, Inc.30.9 bn32.737.7%19.4%+15.6%+31% / −28%
WSTWest Pharmaceutical Services, Inc.28.4 bn45.721.2%18.8%+6.3%+47% / +16%
SOLVSolventum Corporation15.2 bn10.934.0%17.3%+0.9%+5% / unavailable
PENPenumbra, Inc12.7 bn81.210.7%10.1%+17.5%+10% / +45%
GMEDGlobus Medical, Inc.11.7 bn22.311.8%17.0%+16.7%−4% / +94%
TFXTeleflex Incorporated6.4 bn—-28.9%-45.8%+17.2%+31% / −34%
HAEHaemonetics Corporation5.8 bn62.311.2%7.1%−2.0%+57% / +58%
MMSIMerit Medical Systems Inc5.4 bn34.09.8%9.9%+11.8%+5% / +27%
HTFLHeartflow, Inc.4.9 bn——-55.8%+39.9%+75% / unavailable
ICUIIcu Medical Inc4.3 bn144.21.4%1.4%−6.3%+16% / +97%
LMATLemaitre Vascular, Inc.2.0 bn30.916.8%25.0%+13.5%+1% / +81%
TNDMTandem Diabetes Care, Inc.1.3 bn—-48.0%-6.1%+7.9%−9% / −6%
IARTIntegra Lifesciences Holdings Corp1.2 bn88.31.2%0.8%+1.5%+13% / −62%
BBNXBeta Bionics, Inc.921.5 m—-23.9%-65.3%+53.9%−46% / unavailable
SGHTSight Sciences, Inc.533.3 m—-48.4%-35.7%−3.1%+16% / +184%
SSIISs Innovations International, Inc.454.9 m—-26.1%-23.7%+105.7%−66% / unavailable
CARLCarlsmed, Inc.439.3 m—-6,196.9%-57.4%+85.9%−1% / unavailable
BWAYBrainsway Ltd.439.0 m224.25.6%7.1%+29.0%+28% / +258%
EMBCEmbecta Corp.369.4 m4.4—8.6%−3.8%−49% / −64%
CLPTClearPoint Neuro, Inc.325.7 m—-167.5%-79.4%+17.8%−30% / +76%

1- and 3-year price returns: for LMAT from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
57.92
Total return -33% · Per year -33%
101.94
Total return 17% · Per year 17%
152.90
Total return 75% · Per year 75%
3 years
68.71
Total return -19% · Per year -7%
134.81
Total return 57% · Per year 16%
220.18
Total return 156% · Per year 37%
5 years
81.50
Total return -2% · Per year -0%
178.29
Total return 111% · Per year 16%
317.06
Total return 271% · Per year 30%
What moves the 3-year price the most
  • Exit P/E± 33.70
  • Net margin± 23.59
  • Annual revenue growth± 17.60
  • Annual dilution± 1.98

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

LeMaitre Vascular designs, manufactures and markets vascular devices and human tissue cryopreservation services, used mainly by vascular surgeons. The company has grown sales steadily, and biologics now make up a large part of the business, with net sales of 70.4 million USD in the second quarter of 2026 3.

SWOT

Strengths

  • A diversified portfolio of brand-name products well known to vascular surgeons, backed by an extensive direct sales force 1.
  • Solid experience in acquisitions and product integration, along with rising gross margins in recent results 13.
  • A strong cash position that provides strategic flexibility for investment and the share repurchase programme 3.

Weaknesses

  • Reliance on higher average selling prices for sales growth, which leaves the company exposed if customers resist increases 1.
  • Limited internal research and development capacity, with few internally developed devices introduced in the past 1.
  • Dependence on sole-source and limited-source suppliers, including for biologic and tissue-based products 1.

Opportunities

  • Expanding the direct sales force into new countries and replacing distributors, which could raise margins 1.
  • Growing the international launch of Artegraft and obtaining new approvals in other territories 23.
  • Extending into adjacent segments such as cardiac surgery if product integration succeeds 2.

Threats

  • Competition from larger companies and endovascular technologies, which could reduce market share 1.
  • Regulatory risks, product recalls and product liability claims 1.
  • Risks from international operations, including currency swings and trade tariffs 1.

Risks

  • Sustaining profit growthmedium

    The company warns it may not be able to keep up its historic operating income growth, which was driven by pricing, sales force expansion and operating efficiency 1.

  • Pricing pressurehigh

    If customers resist further price increases or price concessions are needed, sales growth and operating results could be hurt 1.

  • Acquisitions and integrationmedium

    Growth depends largely on acquisitions, and the company has not completed a material acquisition since 2020; integration difficulties could reduce the expected benefits 1.

  • Regulatory and recall riskshigh

    Products face complex and evolving regulatory requirements, and failure to obtain or keep approvals could limit sales 1.

  • International operationsmedium

    A significant part of sales comes from outside the US, exposing the company to currency swings, trade controls and political instability 1.

Investment thesis

What would need to be true (bull case)

  • Sales growth has been boosted by higher prices, sales force expansion and the international launch of Artegraft, and gross margins have improved 3.
  • Biologics, a growing share of sales, could support long-term growth if demand holds 12.
  • The cash position and positive 2026 guidance give the company room for further investment or share repurchases 3.

What would break the thesis

  • Growth relies heavily on higher average selling prices, and if these slow, the growth rate could fall 1.
  • Catheter sales fell because of a recall and stock overbuilding, showing exposure to quality issues 3.
  • Exposure to international markets and currency swings could weigh on margins if pressure outside the US increases 1.

What to watch

  • Artegraft and biologics sales outside the USQ3 2026
  • Delivery against full-year 2026 sales guidance (274.3 to 278.3 million USD)2026
  • Trend in gross margin and average selling pricesQ4 2026
  • Direct sales expansion into new countries and completion of allograft transfer to Burlingtonnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

LeMaitre Vascular is a global provider of medical devices and human tissue cryopreservation services used mainly in treating peripheral vascular disease, end-stage renal disease and cardiovascular disease 1. Products are sold mainly by a direct sales force, which numbered 160 sales representatives and export managers at December 31, 2025, and about 95% of 2025 net sales came from territories where the company has direct representatives 1. Manufacturing is concentrated in Burlington, Massachusetts, and growth has relied on complementary acquisitions, 25 since founding 1.

The portfolio includes biologic and synthetic vascular grafts, biologic patches, embolectomy and occlusion catheters, carotid shunts, closure systems, valvulotomes and radiopaque tape 1. Biologics represented 53% of 2025 sales 1 and 55% in the second quarter of 2026 2. Artegraft, a bovine carotid artery graft, grew 34% in the second quarter of 2026 and is now the company's largest product 3.

Manufacturing has been consolidated in Burlington, with specialised facilities in New Jersey, where Artegraft is produced, and Illinois, where RestoreFlow allografts are processed 1. Recent results show rising gross margins and a solid cash position, and full-year 2026 guidance points to sales growth of about 11% 3.

Segments

Biologic devices

This segment covers bovine pericardium patches, biologic grafts and Artegraft, and accounted for 53% of 2025 sales 1. It rose to 55% in the second quarter of 2026 2, helped by the international launch of Artegraft 3.

Synthetic grafts and catheters

This segment includes polyester and ePTFE grafts, embolectomy catheters and carotid shunts 1. Catheter sales fell 11% in the second quarter of 2026 due to recall-driven overstocking in 2025, while carotid shunts rose 18% 3.

Cryopreservation services

RestoreFlow processes and cryopreserves human tissue for vascular and cardiac reconstruction 1. The company began providing these services in Germany in May 2026 2, and in the second quarter of 2026 it also cited six international warehouse expansions 3.

Market context

The company estimates the annual worldwide peripheral vascular device market exceeds 9 billion USD, and the market for its own products is about 1 billion USD 1. The disease affects more than 200 million people worldwide, and demographic factors such as obesity, diabetes and an ageing population suggest rising prevalence over time 1. Sales are concentrated on vascular surgeons, though the company is also exploring adjacent segments such as cardiac surgeons 2.

The market is competitive, with larger companies particularly active in polyester vascular grafts 2. The company focuses on niche segments with lower rivalry, where higher selling prices are easier to sustain 1.

Trends

  • Rising average selling pricesmixed

    Sales growth has been driven largely by higher average selling prices, particularly for valvulotomes and carotid shunts 1. If price increases slow, sales growth could be lower.

  • International expansion of Artegrafttailwind

    Artegraft has received approvals in many countries and grew strongly in the second quarter of 2026 3. If the international launch continues, it could support sales growth.

  • Transition to the MDR regimemixed

    The EU transition from the MDD to the MDR and the UK move to the UKCA mark are largely complete for the company 2. The European Commission has set the end of 2028 as the final MDR deadline 1, which could bring compliance costs.

  • Trade and currency pressuresheadwind

    A significant part of sales comes from outside the US, and currency swings and tariffs can affect results 1. If demand outside the US weakens, results could be hit.

Competitive position

The company competes with medical device firms that have greater resources, broader product lines and more extensive distribution networks 1. Endovascular procedures are also an alternative to the open surgery where the company is strongest 1.

In niche segments the company has pricing and availability advantages, but in competitive markets such as polyester grafts it faces difficulties 2. Competitors differ by product line, as no single company competes with LeMaitre across all its offerings 1.

  • Large vascular device companies

    Companies with greater resources and broader portfolios, competing especially in polyester grafts 12.

  • Endovascular device makers

    Makers offering endovascular alternatives to open surgical procedures, where the company has a significant share 1.

  • Polyester graft manufacturers

    Larger rivals with lower unit costs in the polyester graft segment where the company has weaker results 2.

  • Firms outside the vascular space

    Companies from other fields that could develop technologies affecting demand for the company's products 1.

News & filings

In the press

The latest news item in our archive is from 01 Sept 2026; the newest SEC filing is from 15 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / LeMaitre Vascular, Inc. · 26 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / LeMaitre Vascular, Inc. · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / LeMaitre Vascular, Inc. · 04 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.