Analyze DCF forecasts for the company and compare them with competitors.
18.34B
Better than MRVL's revenue of 2.97B.
26.85%
Better than MRVL's revenue growth rate of 9.99%.
10.06B
Better than MRVL's ebitda of 388.62M.
54.82%
Better than MRVL's ebitda margin of 13.09%.
9.10B
Better than MRVL's ebit of -252.90M.
49.62%
Better than MRVL's ebit margin of -8.52%.
954.00M
Worse than MRVL's depreciation of 641.53M.
9.74B
Better than MRVL's total cash of 748.47M.
53.09%
Better than MRVL's cash as percentage of revenue of 25.21%.
1.70B
Worse than MRVL's receivables of 536.67M.
9.27%
Better than MRVL's receivables as percentage of revenue of 18.08%.
1.91B
Worse than MRVL's inventories of 268.23M.
10.41%
Worse than MRVL's inventories as percentage of revenue of 9.03%.
653.00M
Worse than MRVL's accounts payable of 252.42M.
3.56%
Better than MRVL's payables as percentage of revenue of 8.50%.
-2.46B
Better than MRVL's capital expenditure of -119.51M.
-13.42%
Better than MRVL's capex as percentage of revenue of -4.03%.
8.58%
Better than MRVL's weighted average cost of capital (wacc) of 10.74%.
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%.
7.93B
Better than MRVL's ebiat of -217.68M.
6.42B
Better than MRVL's unlevered free cash flow of 30.46M.
4.00%
Equal to MRVL's long-term growth rate of 4.00%.
172.18B
Better than MRVL's terminal value of 37.87B.
141.75B
Better than MRVL's enterprise value of 29.16B.
8.26B
Worse than MRVL's net debt of 3.45B.
133.49B
Better than MRVL's equity value of 25.70B.
145.73
Better than MRVL's equity value per share of 29.84.
Analyze analyst forecasts for the company and compare them with competitors.
21.01B
No peer data available for comparison.
10.94B
No peer data available for comparison.
7.84
No peer data available for comparison.
6.92B
No peer data available for comparison.
9.50B
No peer data available for comparison.
2.13B
No peer data available for comparison.
205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
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.
