FMP

FMP

Enter

MRVL - Marvell Technology, ...

photo-url-https://images.financialmodelingprep.com/symbol/MRVL.png

Marvell Technology, Inc.

MRVL

NASDAQ

Marvell Technology, Inc., together with its subsidiaries, designs, develops, and sells analog, mixed-signal, digital signal processing, and embedded and standalone integrated circuits. It offers a portfolio of Ethernet solutions, including controllers, network adapters, physical transceivers, and switches; single or multiple core processors; ASIC; and printer System-on-a-Chip products and application processors. The company also provides a range of storage products comprising storage controllers for hard disk drives (HDD) and solid-state drives that support various host system interfaces consisting of serial attached SCSI (SAS), serial advanced technology attachment (SATA), peripheral component interconnect express, non-volatile memory express (NVMe), and NVMe over fabrics; and fiber channel products, including host bus adapters, and controllers for server and storage system connectivity. It has operations in the United States, China, Malaysia, the Philippines, Thailand, Singapore, India, Israel, Japan, South Korea, Taiwan, and Vietnam. Marvell Technology, Inc. was incorporated in 1995 and is headquartered in Wilmington, Delaware.

70.84 USD

-1.44 (-2.03%)

Operating Data

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

2.97B

4.46B

5.92B

5.51B

5.77B

6.93B

8.33B

10.01B

12.03B

14.46B

Revenue %

-

50.3

32.66

-6.96

4.71

20.18

20.18

20.18

20.18

Ebitda

388.62M

901.16M

1.65B

850.7M

-720.3M

888.29M

1.07B

1.28B

1.54B

1.85B

Ebitda %

13.09

20.19

27.84

15.45

-12.49

12.82

12.82

12.82

12.82

Ebit

-252.9M

-344.15M

255.7M

-547M

-720.3M

-475.92M

-571.95M

-687.36M

-826.07M

-992.75M

Ebit %

-8.52

-7.71

4.32

-9.93

-12.49

-6.87

-6.87

-6.87

-6.87

Depreciation

641.53M

1.25B

1.39B

1.4B

-

1.36B

1.64B

1.97B

2.37B

2.85B

Depreciation %

21.61

27.91

23.52

25.38

-

19.68

19.68

19.68

19.68

Balance Sheet

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Total Cash

748.47M

613.5M

911M

950.8M

-

-

-

-

-

-

Total Cash %

25.21

13.75

15.39

17.26

-

-

-

-

-

Receivables

536.67M

1.05B

1.19B

1.12B

-

-

-

-

-

-

Receivables %

18.08

23.5

20.14

20.36

-

-

-

-

-

Inventories

268.23M

720.3M

1.07B

864.4M

-

-

-

-

-

-

Inventories %

9.03

16.14

18.05

15.69

-

-

-

-

-

Payable

252.42M

461.5M

465.8M

411.3M

-

-

-

-

-

-

Payable %

8.5

10.34

7.87

7.47

-

-

-

-

-

Cap Ex

-119.51M

-187.12M

-217.3M

-350.2M

-284.6M

-321.36M

-386.21M

-464.14M

-557.79M

-670.35M

Cap Ex %

-4.03

-4.19

-3.67

-6.36

-4.93

-4.64

-4.64

-4.64

-4.64

Weighted Average Cost Of Capital

Price

70.84

Beta

Diluted Shares Outstanding

865.5M

Costof Debt

4.09

Tax Rate

After Tax Cost Of Debt

4.05

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

Total Equity

61.31B

Total Capital

Debt Weighting

0

Equity Weighting

0

Wacc

Build Up Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

2.97B

4.46B

5.92B

5.51B

5.77B

6.93B

8.33B

10.01B

12.03B

14.46B

Ebitda

388.62M

901.16M

1.65B

850.7M

-720.3M

888.29M

1.07B

1.28B

1.54B

1.85B

Ebit

-252.9M

-344.15M

255.7M

-547M

-720.3M

-475.92M

-571.95M

-687.36M

-826.07M

-992.75M

Tax Rate

1.08

1.08

1.08

1.08

1.08

1.08

1.08

1.08

1.08

1.08

Ebiat

-217.68M

-299.69M

-491.27M

-672.95M

-712.49M

-354.15M

-425.61M

-511.49M

-614.71M

-738.75M

Depreciation

641.53M

1.25B

1.39B

1.4B

-

1.36B

1.64B

1.97B

2.37B

2.85B

Receivables

536.67M

1.05B

1.19B

1.12B

-

-

-

-

-

-

Inventories

268.23M

720.3M

1.07B

864.4M

-

-

-

-

-

-

Payable

252.42M

461.5M

465.8M

411.3M

-

-

-

-

-

-

Cap Ex

-119.51M

-187.12M

-217.3M

-350.2M

-284.6M

-321.36M

-386.21M

-464.14M

-557.79M

-670.35M

Ufcf

-248.14M

3.57M

196.43M

594.55M

577.61M

688.7M

827.67M

994.68M

1.2B

1.44B

Wacc

-

-

-

-

-

Pv Ufcf

688.7M

827.67M

994.68M

1.2B

1.44B

Sum Pv Ufcf

-

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

Free Cash Flow T1

1.49B

Terminal Value

Present Terminal Value

Intrinsic Value

Enterprise Value

Net Debt

Equity Value

Diluted Shares Outstanding

865.5M

Equity Value Per Share

Projected DCF

-InfinityE%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep