Back to MRVL Overview
NMS · Valuation Lab
MRVL
Marvell Technology, Inc.
Last$211.02
Market cap189.4B
EV/EBITDA68.6x
Intrinsic value
$70.28
MoS -200.2% · Overvalued
Assuming 26.0% FCF margin and 27.6% Y1–5 growth.
Upside to price
EV (DCF)63B
Terminal share46%
Expected IV$72.08
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 46% of EV
PV of stage FCFs33.9B
PV of terminal value29.1B
Enterprise value63B
Net cash / (debt)-1.4B
Equity value61.6B
Intrinsic value / share$70.28
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 11.1B | 2.9B | 2.5B | 86.9% |
| Y2 | 14.2B | 3.7B | 2.8B | 75.5% |
| Y3 | 18.1B | 4.7B | 3.1B | 65.5% |
| Y4 | 23.1B | 6B | 3.4B | 56.9% |
| Y5 | 29.5B | 7.7B | 3.8B | 49.5% |
| Y6 | 33.6B | 8.7B | 3.7B | 43.0% |
| Y7 | 38.2B | 9.9B | 3.7B | 37.3% |
| Y8 | 43.5B | 11.3B | 3.7B | 32.4% |
| Y9 | 49.5B | 12.9B | 3.6B | 28.2% |
| Y10 | 56.3B | 14.6B | 3.6B | 24.5% |
| Terminal | — | — | 29.1B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.