
Marvell Technology Inc.
MRVL 128.49 (7.23%) 9.29
Information Technology
Semiconductors and Semiconductor Equipment
Quality Checklist 6/8
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
Net Margin > 10%
Est. EPS Growth > 5%
5Y Shares Out Change < 0%
Past Net Income CAGR > 0%
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $112.36(B)
EV: $133.46(B)
Total Equity: $14.31(B)
Earnings date: May-28-2026
P/E: 41.45
Forward P/E: 33.64
P/FCF: 77.87
P/S: 13.50
P/B: 7.61
EPS: $3.1
EPS (fwd): $3.8
FCF/share: $1.6
Revenue/share: $9.5
Book value/share: $16.9
ROIC: 13.6%
ROA: 12.0%
ROE: 18.0%
Debt/Equity: 0.33
Current Ratio: 2.00
Gross margin: 51.0%
Operating margin: 14.7%
Net margin: 32.6%
Dividend/share: $0.2
Div. yield: 0.19%
MRVL Valuation & Price Targets
Current Price
$128
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
31% overvalued
Low
$66.5
Mid
$88.7
High
$110.9
Current price
$128.5
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 3.4 | 3.8 | 4.3 | 39 |
| FY+2 | 4.0 | 5.4 | 6.0 | 39 |
| FY+3 | 6.5 | 7.4 | 8.8 | 16 |
| FY+4 | 8.5 | 8.5 | 8.5 | 1 |
| FY+5 | 10.3 | 10.3 | 10.3 | 1 |
Analyst Price Targets
7% overvalued
Low
$85
Mid
$120
High
$164
Current price
$128
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |
