TGM's two-stage DCF values LeMaitre Vascular, Inc. (LMAT) between $27.07 and $58.82 depending on assumptions, with a base case of $39.29. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$79.53 is justified only if free cash flow grows about +28.3% a year (fading to 2.5% long-run) at a 7.5% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 9.4%/yr | 8.5% | $27.07 |
| Base case | 12.4%/yr | 7.5% | $39.29 |
| Optimistic | 15.4%/yr | 6.5% | $58.82 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $80.50 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$79.53
Market-Implied Growth
+28.3%/yr
vs +13.1% 5Y actual
Model Scenario Range
$27.07 – $58.82
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for LMAT (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $33.3M · 0.02B shares · net debt $140.4M
Estimated Fair Value
$39.29
-50.6% vs $79.53
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 12.4%/yr FCF growth and 10-year horizon fixed. Green = above today's $79.53; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $53.28 | $60.86 | $70.97 | $85.11 | $106 |
| 6.5% | $40.93 | $45.48 | $51.16 | $58.45 | $68.18 |
| 7.5% | $32.71 | $35.70 | $39.29 | $43.67 | $49.14 |
| 8.5% | $26.86 | $28.95 | $31.39 | $34.27 | $37.73 |
| 9.5% | $22.48 | $24.02 | $25.77 | $27.79 | $30.14 |
