
Marvell Technology Inc.
MRVL 284.68 (-2.35%) 6.68
EV: $295.73(B)
Total Equity: $18.53(B)
Debt/Equity: 0.29
Dividend/share: $0.2
Div. yield: 0.08%
P/E: 94.26
Forward P/E: 67.62
P/FCF: 144.51
P/S: 26.33
P/B: 13.47
EPS: $3.0
EPS (fwd): $4.2
FCF/share: $2.0
Revenue/share: $10.8
Book value/share: $21.1
ROIC: 13.6%
ROA: 12.0%
ROE: 18.0%
Margins: Gross | Op. | Net
52.2% | 14.7% | 27.9%
0.0%of Portfolio
My holdings
Day change
Total change
MRVL Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$285
49% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 3.9 | 4.2 | 4.6 | 40 |
| FY+2 | 6.2 | 6.8 | 8.1 | 42 |
| FY+3 | 8.8 | 10.4 | 12.7 | 30 |
| FY+4 | 13.0 | 14.9 | 18.4 | 4 |
| FY+5 | 18.8 | 21.7 | 24.6 | 2 |
Analyst Price Targets
CURRENT PRICE
$285
0% Overvalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
