LeMaitre Vascular, Inc. (LMAT) Analyst Estimates Quarterly - Discounting Cash Flows
LMAT
LeMaitre Vascular, Inc.
LMAT (NASDAQ)
Period Ending: 2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
09-29
2009
06-29
2009
03-29
2008
09-29
2008
06-29
2008
03-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
Number of Analysts
1234
8 7 11 7 8 7 7 6 9 6 4 4 2 2 2 2 3 3 3 10 10 10 10 10 9 9 9 9 20 9 10 19 17 17 12 15 8 7 7 14 14 11 19 18 13 19 10 10 14 17 7 19 11 19 15 11 14 20 16 7 17 11 20 9 18 16 18 19 16 7 19 18 15 7
Estimated Revenue
Low
1234
62.8 62.01 61.47 56.71 55.74 52.48 54.72 51.28 48.29 46.74 47.17 42.71 40.22 39.25 40.6 37.92 38.89 38.31 38.82 34.52 34.91 31.02 16.8 30.25 29.86 27.62 28.35 27.41 15.14 19.34 21.11 22.98 19.92 15.88 15.23 15.69 21.5 16.39 14.07 14.73 11.34 12.18 11.14 9.47 9.51 14 10.79 26.8 14.34 9.79 10.63 10.15 14.8 10.92 9.19 22.29 32.18 13.59 13.81 11.68 10.72 9.71 7.55 9.21 1.33 5.05 12.86 28.85 8.49 6.6 6.03 33.02 5.93 7.01
Average
1234
63 62.17 62.48 57.61 55.98 53.5 54.98 51.5 49.01 47.53 48.08 43.54 41 40.01 41.39 38.65 39.64 39.05 39.57 35.19 35.58 31.62 17.12 30.84 30.43 28.15 28.9 27.94 18.93 24.17 26.39 28.73 24.9 19.86 19.03 19.61 26.87 20.49 17.59 18.42 14.18 15.22 13.93 11.84 11.89 17.5 13.48 33.5 17.92 12.24 13.29 12.69 18.5 13.65 11.49 27.86 40.23 16.99 17.27 14.6 13.39 12.14 9.44 11.52 1.67 6.32 16.08 36.06 10.62 8.25 7.53 41.28 7.41 8.76
High
1234
63.64 62.42 63.07 58.38 56.54 54.29 55.7 51.6 49.81 47.94 49.07 44.43 41.84 40.83 42.24 39.44 40.45 39.84 40.38 35.91 36.31 32.26 17.47 31.47 31.06 28.73 29.49 28.51 22.71 29 31.67 34.47 29.89 23.83 22.84 23.54 32.25 24.59 21.11 22.1 17.01 18.27 16.72 14.21 14.26 21 16.18 40.2 21.5 14.69 15.95 15.23 22.2 16.38 13.79 33.43 48.28 20.38 20.72 17.52 16.07 14.57 11.33 13.82 2 7.58 19.29 43.27 12.74 9.9 9.04 49.54 8.89 10.51
Estimated EBITDA
Low
1234
17.18 16.97 16.82 15.52 15.25 14.36 14.97 10.5 12.01 14.17 8.91 9.55 10.92 12.88 8.1 8.68 9.93 10.18 8.95 8.24 7.97 10.07 4.6 4.34 5.3 4.69 5.38 5.13 3.73 4.59 9.85 5.22 5.64 3.65 3.34 3.21 4.32 4.27 2.77 2.99 1.97 2.38 1.84 1.11 1.36 2.17 1.46 0.603 1.53 0.908 1.3 1.06 1.4 1.27 1.19 1.31 1.62 2.25 1.25 0.463 -1.03 1.67 1.02 1.06 0.365 1.31 -2.07 0.352 -0.236 -1.25 -0.586 0.303 -0.221 0.138
Average
1234
17.24 17.01 17.1 15.76 15.32 14.64 15.04 13.13 15.02 17.71 11.14 11.94 13.65 16.1 10.12 10.85 12.41 12.73 11.19 10.3 9.97 12.59 4.69 5.43 6.63 5.86 6.73 6.41 4.66 5.74 12.31 6.52 7.05 4.56 4.17 4.01 5.4 5.33 3.47 3.73 2.46 2.97 2.3 1.39 1.7 2.71 1.82 0.753 1.91 1.14 1.62 1.33 1.75 1.58 1.48 1.63 2.03 2.81 1.57 0.579 -0.859 2.08 1.27 1.32 0.457 1.64 -1.73 0.44 -0.197 -1.05 -0.488 0.379 -0.184 0.172
High
1234
17.41 17.08 17.26 15.97 15.47 14.86 15.24 15.76 18.02 21.25 13.36 14.32 16.38 19.32 12.15 13.02 14.89 15.27 13.43 12.36 11.96 15.11 4.78 6.52 7.95 7.03 8.07 7.69 5.59 6.88 14.78 7.82 8.46 5.47 5.01 4.82 6.48 6.4 4.16 4.48 2.96 3.57 2.76 1.67 2.04 3.25 2.19 0.904 2.29 1.36 1.94 1.59 2.1 1.9 1.78 1.96 2.44 3.38 1.88 0.695 -0.687 2.5 1.52 1.58 0.548 1.97 -1.38 0.527 -0.157 -0.836 -0.39 0.454 -0.147 0.206
Estimated EBIT
Low
1234
13.71 13.54 13.42 12.38 12.17 11.46 11.95 7.95 8.81 10.73 9.91 7.23 8.01 9.76 9.01 6.57 7.28 7.71 7.32 6.12 6.32 7.93 3.67 3.25 3.94 3.82 4.28 3.92 3.16 3.69 9.01 4.26 4.8 3.03 2.87 2.58 3.54 3.71 2.2 2.38 1.51 1.99 1.4 0.813 1.03 1.48 1.03 -0.374 0.938 0.466 0.926 0.708 0.893 0.801 0.873 0.922 0.998 1.82 0.807 -0.036 -1.43 1.42 0.884 0.813 0.291 0.874 -2.43 0.204 -0.834 -1.75 -1.21 -1.09 -0.782 -0.52
Average
1234
13.76 13.58 13.64 12.58 12.22 11.68 12 9.94 11.02 13.41 12.39 9.03 10.01 12.19 11.26 8.21 9.1 9.64 9.15 7.65 7.9 9.91 3.74 4.06 4.93 4.78 5.35 4.9 3.96 4.61 11.27 5.33 6.01 3.79 3.58 3.23 4.43 4.63 2.75 2.97 1.89 2.49 1.76 1.02 1.29 1.85 1.29 -0.312 1.17 0.582 1.16 0.885 1.12 1 1.09 1.15 1.25 2.28 1.01 -0.03 -1.19 1.78 1.1 1.02 0.364 1.09 -2.03 0.255 -0.695 -1.46 -1.01 -0.905 -0.651 -0.433
High
1234
13.9 13.63 13.77 12.75 12.35 11.85 12.16 11.92 13.22 16.1 14.87 10.84 12.02 14.63 13.51 9.85 10.93 11.57 10.98 9.18 9.48 11.89 3.82 4.88 5.91 5.74 6.42 5.88 4.75 5.54 13.52 6.39 7.21 4.55 4.3 3.87 5.32 5.56 3.3 3.56 2.27 2.99 2.11 1.22 1.55 2.22 1.55 -0.249 1.41 0.698 1.39 1.06 1.34 1.2 1.31 1.38 1.5 2.73 1.21 -0.024 -0.956 2.13 1.33 1.22 0.437 1.31 -1.62 0.306 -0.556 -1.17 -0.805 -0.724 -0.521 -0.346
Estimated Net Income
Low
1234
15.92 13.46 13.44 11.67 11.72 10.13 11.22 6.05 6.56 7.69 3.92 5.5 5.96 6.99 3.56 5 5.42 5.53 5.47 4.57 4.66 5.94 37.8 2.37 3.69 3.36 3.35 3.11 2.65 3.45 6.83 3.38 3.26 3.03 2.4 1.98 2.35 2.24 1.51 1.56 1.24 1.26 0.889 0.482 0.723 0.747 0.665 -0.335 0.597 0.433 0.569 0.533 0.67 0.53 0.494 0.417 0.415 1.11 0.467 0.051 1.45 1.06 0.665 0.653 5.55 0.814 -2.92 -0.245 -0.889 -1.73 -1.06 0.368 -0.503 -0.809
Average
1234
16.16 13.8 13.82 12.15 12.02 10.61 11.5 7.57 8.19 9.62 4.9 6.88 7.45 8.74 4.45 6.25 6.77 6.91 6.83 5.71 5.82 7.43 47.25 2.96 4.61 4.2 4.18 3.88 3.31 4.31 8.54 4.22 4.07 3.78 3 2.48 2.94 2.8 1.89 1.95 1.55 1.57 1.11 0.602 0.903 0.934 0.831 -0.279 0.746 0.541 0.711 0.667 0.838 0.663 0.618 0.521 0.519 1.39 0.584 0.064 1.81 1.33 0.831 0.817 6.94 1.02 -2.43 -0.204 -0.741 -1.44 -0.884 0.46 -0.419 -0.674
High
1234
16.54 14.04 14.18 12.87 12.51 10.85 11.99 9.08 9.83 11.54 5.88 8.25 8.94 10.49 5.34 7.5 8.13 8.29 8.2 6.85 6.98 8.92 56.7 3.55 5.54 5.04 5.02 4.66 3.98 5.18 10.25 5.06 4.88 4.54 3.6 2.97 3.53 3.36 2.27 2.34 1.86 1.88 1.33 0.723 1.08 1.12 0.997 -0.224 0.895 0.649 0.853 0.8 1.01 0.796 0.742 0.625 0.623 1.66 0.701 0.077 2.17 1.59 0.997 0.98 8.33 1.22 -1.95 -0.163 -0.593 -1.16 -0.708 0.552 -0.335 -0.539
Estimated SGA Expenses
Low
1234
23.07 22.78 22.58 20.84 20.48 19.28 20.11 15.14 15.07 15.31 17.36 13.76 13.7 13.92 15.78 12.51 12.46 11 8.57 10.02 7.94 8.75 6.17 9.81 9.98 7.76 8.79 11.31 4.96 8.48 8.86 10.33 7.86 6.46 5.36 7.08 9.76 7.03 5.79 6.92 4.67 5.37 4.44 3.34 3.3 7.08 4.62 10.31 7.37 5.09 5.36 5.45 7.87 6.24 4.77 8.51 8.93 6.91 7 6.26 5.86 5.06 3.19 4.81 0.49 1.86 6.91 7.84 5.05 3.9 3.62 11.25 3.83 5.28
Average
1234
23.15 22.84 22.96 21.17 20.57 19.66 20.2 18.93 18.84 19.14 21.7 17.21 17.13 17.4 19.73 15.64 15.57 13.75 10.71 12.53 9.92 10.94 6.29 12.26 12.48 9.7 10.99 14.14 6.2 10.61 11.07 12.91 9.83 8.07 6.69 8.85 12.2 8.78 7.24 8.65 5.84 6.71 5.55 4.17 4.12 8.86 5.77 12.88 9.21 6.37 6.7 6.82 9.84 7.8 5.97 10.64 11.16 8.64 8.76 7.82 7.32 6.33 3.98 6.01 0.613 2.32 8.63 9.81 6.31 4.88 4.52 14.06 4.79 6.6
High
1234
23.38 22.93 23.17 21.45 20.77 19.95 20.46 22.71 22.61 22.97 26.04 20.65 20.56 20.88 23.67 18.77 18.69 16.5 12.85 15.03 11.91 13.12 6.42 14.71 14.98 11.64 13.18 16.96 7.44 12.73 13.28 15.49 11.8 9.69 8.03 10.62 14.64 10.54 8.68 10.38 7 8.05 6.65 5 4.95 10.63 6.92 15.46 11.05 7.64 8.04 8.18 11.8 9.36 7.16 12.77 13.39 10.37 10.51 9.39 8.78 7.59 4.78 7.21 0.736 2.78 10.36 11.77 7.57 5.85 5.43 16.87 5.74 7.92
Estimated EPS
Low
1234
0.653 0.552 0.551 0.479 0.481 0.415 0.46 0.378 0.336 0.288 0.309 0.244 0.249 0.265 0.247 0.271 0.299 0.317 0.343 0.265 0.286 0.189 0.007 0.154 0.222 0.203 0.202 0.184 0.09 0.17 0.33 0.18 0.15 0.12 0.09 0.08 0.14 0.1 0.06 0.07 0.04 0.05 0.039 0.02 0.029 0.04 0.029 0.02 0.04 0.02 0.03 0.02 0.05 0.03 0.02 0.04 0.07 0.06 0.07 0.04 0.04 0.06 0.029 0.03 0.04 0.029 -0.26 -0.049 -0.05 -0.049 -0.04 -0.1 -0.021 -0.06
Average
1234
0.662 0.566 0.567 0.498 0.493 0.435 0.472 0.388 0.356 0.309 0.316 0.25 0.256 0.271 0.254 0.278 0.306 0.325 0.352 0.272 0.293 0.194 0.007 0.158 0.227 0.209 0.207 0.189 0.11 0.21 0.41 0.23 0.19 0.15 0.11 0.1 0.17 0.13 0.08 0.09 0.05 0.06 0.04 0.02 0.03 0.05 0.03 0.03 0.05 0.03 0.04 0.02 0.06 0.04 0.03 0.05 0.09 0.08 0.09 0.05 0.06 0.07 0.03 0.04 0.05 0.03 -0.22 -0.044 -0.04 -0.044 -0.035 -0.08 -0.02 -0.05
High
1234
0.678 0.576 0.581 0.527 0.513 0.445 0.492 0.397 0.365 0.329 0.325 0.257 0.263 0.279 0.261 0.285 0.314 0.334 0.361 0.279 0.301 0.199 0.007 0.163 0.233 0.214 0.213 0.194 0.13 0.25 0.49 0.28 0.23 0.18 0.13 0.12 0.2 0.16 0.1 0.11 0.07 0.07 0.05 0.03 0.04 0.06 0.04 0.031 0.06 0.04 0.05 0.03 0.07 0.05 0.04 0.06 0.11 0.1 0.11 0.06 0.07 0.08 0.04 0.05 0.06 0.04 -0.18 -0.04 -0.03 -0.04 -0.031 -0.06 -0.02 -0.04
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program