176.45 - 178.59
86.62 - 184.48
124.91M / 173.95M (Avg.)
50.81 | 3.50
Analyze DCF forecasts for the company and compare them with competitors.
93.57B
Better than MRVL's revenue of 6.69B.
53.59%
Better than MRVL's revenue growth rate of 21.50%.
35.20B
Better than MRVL's ebitda of 1.72B.
37.62%
Better than MRVL's ebitda margin of 25.75%.
30.96B
Better than MRVL's ebit of 146.00M.
33.09%
Better than MRVL's ebit margin of 2.18%.
4.24B
Worse than MRVL's depreciation of 1.58B.
63.61B
Better than MRVL's total cash of 958.41M.
67.98%
Better than MRVL's cash as percentage of revenue of 14.32%.
14.53B
Worse than MRVL's receivables of 1.34B.
15.52%
Better than MRVL's receivables as percentage of revenue of 20.06%.
10.74B
Worse than MRVL's inventories of 788.53M.
11.48%
Better than MRVL's inventories as percentage of revenue of 11.78%.
5.36B
Worse than MRVL's accounts payable of 563.44M.
5.73%
Better than MRVL's payables as percentage of revenue of 8.42%.
-4.38B
Better than MRVL's capital expenditure of -287.18M.
-4.68%
Better than MRVL's capex as percentage of revenue of -4.29%.
12.05%
Worse than MRVL's weighted average cost of capital (wacc) of 10.71%.
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%.
29.63B
Better than MRVL's ebiat of 108.96M.
22.16B
Better than MRVL's unlevered free cash flow of 1.41B.
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 29.18B.
3.78B
Worse than MRVL's net debt of 3.45B.
1.12T
Better than MRVL's equity value of 25.73B.
44.94
Better than MRVL's equity value per share of 29.87.
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 analyst forecasts for the company and compare them with competitors.
270.91B
No peer data available for comparison.
101.90B
No peer data available for comparison.
6.12
No peer data available for comparison.
152.59B
No peer data available for comparison.
89.64B
No peer data available for comparison.
23.35B
No peer data available for comparison.
