Fair value (multi-method)
Four independent methods triangulate what MRVL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$27.21
Method range
$4.26 – $251.21
median $59.63
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $27.21 | -87.10% |
| Exit multiple | $92.05 | -56.37% |
| Analyst target | $251.21 | +19.06% |
| Graham number | $4.26 | -97.98% |
- Forward DCF$27.21
- Exit multiple$92.05
- Analyst target$251.21
- Graham number$4.26
Stock price
$210.99
FCF / share (TTM)
$0.55
3Y FCF CAGR
19.3%
Fair value @ hist. growth
$13.19
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
63.4%
per year over your projection horizon
Margin of safety -1,499.4% vs hist-growth DCF
Historical 3Y CAGR
19.3%
Your model implies
63.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 19% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 13.0% | 59.7% | 59.1% | 58.4% | 57.8% | 57.0% |
| 14.0% | 62.1% | 61.6% | 61.0% | 60.3% | 59.7% |
| 15.0% | 64.5% | 64.0% | 63.4% | 62.8% | 62.3% |
| 15.0% | 64.5% | 64.0% | 63.4% | 62.8% | 62.3% |
| 15.0% | 64.5% | 64.0% | 63.4% | 62.8% | 62.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.15B
Total debt − cash
Beta
2.20
Vs market benchmark
Frequently asked questions
Marvell Technology (MRVL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.31% TTM
- Dividend Profile0.11% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.