176.45 - 178.59
86.62 - 184.48
124.91M / 173.95M (Avg.)
50.81 | 3.50
View analysts' price targets and recommendations, and compare them with competitors.
$207.00
Lower upside than MRVL's upside of 23.53%.
Buy
Equal to MRVL's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
10.92B
Better than MRVL's revenue of 2.70B.
No Data
No DCF data available for this metric in the selected year.
3.40B
Better than MRVL's ebitda of 1.41B.
31.17%
Worse than MRVL's ebitda margin of 52.19%.
3.02B
Better than MRVL's ebit of 884.01M.
27.68%
Worse than MRVL's ebit margin of 32.75%.
381.00M
Better than MRVL's depreciation of 524.74M.
10.90B
Better than MRVL's total cash of 0.00.
99.81%
Better than MRVL's cash as percentage of revenue of 0.00%.
1.66B
Worse than MRVL's receivables of 492.35M.
15.18%
Better than MRVL's receivables as percentage of revenue of 18.24%.
979.00M
Worse than MRVL's inventories of 0.00.
8.97%
Worse than MRVL's inventories as percentage of revenue of 0.00%.
687.00M
Worse than MRVL's accounts payable of 213.75M.
6.29%
Better than MRVL's payables as percentage of revenue of 7.92%.
-489.00M
Better than MRVL's capital expenditure of -86.63M.
-4.48%
Better than MRVL's capex as percentage of revenue of -3.21%.
12.05%
Worse than MRVL's weighted average cost of capital (wacc) of 10.77%.
12.08%
Worse than MRVL's cost of equity of 11.04%.
4.26%
Better than MRVL's cost of debt of 4.81%.
1.66
Worse than MRVL's beta of 1.44.
24.94B
Worse than MRVL's diluted shares outstanding of 861.30M.
11.06B
Worse than MRVL's total debt of 4.40B.
3.35T
Better than MRVL's total equity of 96.22B.
3.36T
Better than MRVL's total capital of 100.62B.
0.33%
Better than MRVL's debt weighting of 4.37%.
99.67%
Better than MRVL's equity weighting of 95.63%.
2.84B
Better than MRVL's ebiat of 1.75B.
787.95M
Worse than MRVL's unlevered free cash flow of 1.91B.
4.00%
Equal to MRVL's long-term growth rate of 4.00%.
1.62T
Better than MRVL's terminal value of 37.87B.
1.12T
Better than MRVL's enterprise value of 29.13B.
3.78B
Worse than MRVL's net debt of 3.45B.
1.12T
Better than MRVL's equity value of 25.67B.
44.94
Better than MRVL's equity value per share of 29.81.
Analyze analyst forecasts for the company and compare them with competitors.
3.53B
No peer data available for comparison.
645.04M
No peer data available for comparison.
0.57
No peer data available for comparison.
392.38M
No peer data available for comparison.
433.09M
No peer data available for comparison.
349.14M
No peer data available for comparison.
