Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 37.4x - 41.3x | 39.4x |
| Selected Fwd P/E Multiple | 15.7x - 17.4x | 16.5x |
| Fair Value | $236.34 - $261.22 | $248.78 |
| Upside | 15.2% - 27.4% | 21.3% |
| Benchmarks | - | Full Ticker |
| LeMaitre Vascular, Inc. | - | NasdaqGM:LMAT |
| Teleflex Incorporated | - | NYSE:TFX |
| STERIS plc | - | NYSE:STE |
| Stryker Corporation | - | NYSE:SYK |
| GE HealthCare Technologies Inc. | - | NasdaqGS:GEHC |
| Becton, Dickinson and Company | - | NYSE:BDX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LMAT | TFX | STE | SYK | GEHC | BDX | |||
| NasdaqGM:LMAT | NYSE:TFX | NYSE:STE | NYSE:SYK | NasdaqGS:GEHC | NYSE:BDX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.7% | -31.4% | 12.7% | 7.5% | 3.8% | 9.5% | ||
| 3Y CAGR | 17.8% | -47.5% | 11.5% | 14.5% | -3.7% | 4.0% | ||
| Latest Twelve Months | 46.3% | -80.4% | -40.5% | -5.4% | 43.5% | 36.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.1% | 13.4% | 8.2% | 13.1% | 15.2% | 8.3% | ||
| Prior Fiscal Year | 15.6% | 12.0% | 12.3% | 15.4% | 7.1% | 7.6% | ||
| Latest Fiscal Year | 20.0% | 2.3% | 10.7% | 13.2% | 10.1% | 8.4% | ||
| Latest Twelve Months | 20.0% | 2.3% | 11.4% | 13.2% | 10.1% | 8.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 31.6x | 10.6x | 17.1x | 24.8x | 10.5x | 14.0x | ||
| Price / LTM Sales | 9.4x | 2.0x | 4.1x | 6.2x | 1.6x | 2.9x | ||
| LTM P/E Ratio | 47.0x | 86.1x | 35.9x | 46.6x | 15.7x | 34.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.7x | 46.6x | 86.1x | |||||
| Historical LTM P/E Ratio | 45.0x | 47.5x | 85.8x | |||||
| Selected P/E Multiple | 37.4x | 39.4x | 41.3x | |||||
| (x) LTM Net Income | 1,727 | 1,727 | 1,727 | |||||
| (=) Equity Value | 64,595 | 67,995 | 71,394 | |||||
| (/) Shares Outstanding | 287.1 | 287.1 | 287.1 | |||||
| Implied Value Range | 224.96 | 236.80 | 248.64 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 224.96 | 236.80 | 248.64 | 205.08 | ||||
| Upside / (Downside) | 9.7% | 15.5% | 21.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LMAT | TFX | STE | SYK | GEHC | BDX | |
| Value of Common Equity | 2,070 | 6,041 | 22,106 | 139,339 | 31,326 | 58,886 | |
| (/) Shares Outstanding | 22.6 | 44.7 | 98.3 | 381.7 | 457.8 | 287.1 | |
| Implied Stock Price | 91.61 | 135.21 | 225.00 | 365.06 | 68.42 | 205.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 91.61 | 135.21 | 225.00 | 365.06 | 68.42 | 205.08 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |