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.
26.91B
Better than MRVL's revenue of 4.46B.
61.40%
Better than MRVL's revenue growth rate of 50.30%.
11.35B
Better than MRVL's ebitda of 901.16M.
42.18%
Better than MRVL's ebitda margin of 20.19%.
10.18B
Better than MRVL's ebit of -344.15M.
37.81%
Better than MRVL's ebit margin of -7.71%.
1.17B
Better than MRVL's depreciation of 1.25B.
21.21B
Better than MRVL's total cash of 613.50M.
78.80%
Better than MRVL's cash as percentage of revenue of 13.75%.
4.65B
Worse than MRVL's receivables of 1.05B.
17.28%
Better than MRVL's receivables as percentage of revenue of 23.50%.
2.60B
Worse than MRVL's inventories of 720.30M.
9.68%
Better than MRVL's inventories as percentage of revenue of 16.14%.
1.78B
Worse than MRVL's accounts payable of 461.50M.
6.62%
Better than MRVL's payables as percentage of revenue of 10.34%.
-976.00M
Better than MRVL's capital expenditure of -187.12M.
-3.63%
Worse than MRVL's capex as percentage of revenue of -4.19%.
12.06%
Worse than MRVL's weighted average cost of capital (wacc) of 10.74%.
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%.
9.98B
Better than MRVL's ebiat of -299.69M.
7.82B
Better than MRVL's unlevered free cash flow of 3.57M.
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 29.15B.
3.78B
Worse than MRVL's net debt of 3.45B.
1.12T
Better than MRVL's equity value of 25.70B.
44.94
Better than MRVL's equity value per share of 29.84.
Analyze analyst forecasts for the company and compare them with competitors.
26.95B
No peer data available for comparison.
7.84B
No peer data available for comparison.
0.33
No peer data available for comparison.
10.33B
No peer data available for comparison.
6.74B
No peer data available for comparison.
1.95B
No peer data available for comparison.
