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.
18.31B
Better than MRVL's revenue of 14.58B.
3.20%
Worse than MRVL's revenue growth rate of 21.50%.
9.53B
Better than MRVL's ebitda of 3.76B.
52.06%
Better than MRVL's ebitda margin of 25.75%.
8.28B
Better than MRVL's ebit of 318.15M.
45.23%
Better than MRVL's ebit margin of 2.18%.
1.25B
Better than MRVL's depreciation of 3.44B.
8.83B
Better than MRVL's total cash of 2.09B.
48.24%
Better than MRVL's cash as percentage of revenue of 14.32%.
1.82B
Better than MRVL's receivables of 2.93B.
9.94%
Better than MRVL's receivables as percentage of revenue of 20.06%.
3.28B
Worse than MRVL's inventories of 1.72B.
17.89%
Worse than MRVL's inventories as percentage of revenue of 11.78%.
750.49M
Better than MRVL's accounts payable of 1.23B.
4.10%
Better than MRVL's payables as percentage of revenue of 8.42%.
-3.35B
Better than MRVL's capital expenditure of -625.80M.
-18.33%
Better than MRVL's capex as percentage of revenue of -4.29%.
8.20%
Better than MRVL's weighted average cost of capital (wacc) of 10.71%.
8.57%
Better than MRVL's cost of equity of 11.04%.
4.06%
Better than MRVL's cost of debt of 4.81%.
0.95
Better than MRVL's beta of 1.44.
919.00M
Worse than MRVL's diluted shares outstanding of 861.30M.
13.60B
Worse than MRVL's total debt of 4.40B.
171.92B
Better than MRVL's total equity of 96.22B.
185.51B
Better than MRVL's total capital of 100.62B.
7.33%
Worse than MRVL's debt weighting of 4.37%.
92.67%
Worse than MRVL's equity weighting of 95.63%.
7.34B
Better than MRVL's ebiat of 237.44M.
5.10B
Better than MRVL's unlevered free cash flow of 2.44B.
4.00%
Equal to MRVL's long-term growth rate of 4.00%.
126.12B
Better than MRVL's terminal value of 37.87B.
105.55B
Better than MRVL's enterprise value of 29.18B.
10.40B
Worse than MRVL's net debt of 3.45B.
95.15B
Better than MRVL's equity value of 25.73B.
103.54
Better than MRVL's equity value per share of 29.87.
Analyze analyst forecasts for the company and compare them with competitors.
13.50B
No peer data available for comparison.
3.95B
No peer data available for comparison.
2.04
No peer data available for comparison.
2.23B
No peer data available for comparison.
2.99B
No peer data available for comparison.
1.57B
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.
