205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
Analyze DCF forecasts for the company and compare them with competitors.
20.87B
Better than MRVL's revenue of 8.13B.
6.01%
Worse than MRVL's revenue growth rate of 21.50%.
10.87B
Better than MRVL's ebitda of 2.09B.
52.08%
Better than MRVL's ebitda margin of 25.75%.
9.56B
Better than MRVL's ebit of 177.38M.
45.81%
Better than MRVL's ebit margin of 2.18%.
1.31B
Better than MRVL's depreciation of 1.92B.
9.61B
Better than MRVL's total cash of 1.16B.
46.04%
Better than MRVL's cash as percentage of revenue of 14.32%.
1.93B
Worse than MRVL's receivables of 1.63B.
9.24%
Better than MRVL's receivables as percentage of revenue of 20.06%.
3.11B
Worse than MRVL's inventories of 958.05M.
14.89%
Worse than MRVL's inventories as percentage of revenue of 11.78%.
749.49M
Worse than MRVL's accounts payable of 684.58M.
3.59%
Better than MRVL's payables as percentage of revenue of 8.42%.
-2.78B
Better than MRVL's capital expenditure of -348.92M.
-13.34%
Better than MRVL's capex as percentage of revenue of -4.29%.
8.58%
Better than MRVL's weighted average cost of capital (wacc) of 10.71%.
8.89%
Better than MRVL's cost of equity of 11.04%.
4.26%
Better than MRVL's cost of debt of 4.81%.
0.98
Better than MRVL's beta of 1.44.
916.00M
Worse than MRVL's diluted shares outstanding of 861.30M.
11.22B
Worse than MRVL's total debt of 4.40B.
175.82B
Better than MRVL's total equity of 96.22B.
187.04B
Better than MRVL's total capital of 100.62B.
6.00%
Worse than MRVL's debt weighting of 4.37%.
94.00%
Worse than MRVL's equity weighting of 95.63%.
8.47B
Better than MRVL's ebiat of 132.38M.
6.75B
Better than MRVL's unlevered free cash flow of 1.36B.
4.00%
Equal to MRVL's long-term growth rate of 4.00%.
172.18B
Better than MRVL's terminal value of 37.87B.
141.73B
Better than MRVL's enterprise value of 29.18B.
8.26B
Worse than MRVL's net debt of 3.45B.
133.47B
Better than MRVL's equity value of 25.73B.
145.71
Better than MRVL's equity value per share of 29.87.
Analyze analyst forecasts for the company and compare them with competitors.
8.19B
No peer data available for comparison.
1.72B
No peer data available for comparison.
0.69
No peer data available for comparison.
1.20B
No peer data available for comparison.
1.45B
No peer data available for comparison.
1.31B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Has downside compared to MRVL's upside of 33.71%.
Buy
Equal to MRVL's analyst recommendation of Buy.
