FMP

FMP

Enter

MXL - MaxLinear, Inc.

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

MaxLinear, Inc.

MXL

NASDAQ

MaxLinear, Inc. provides radiofrequency (RF), high-performance analog, and mixed-signal communications systems-on-chip solutions (SoCs) for the connected home, wired and wireless infrastructure, and industrial and multi-market applications worldwide. Its products integrate various portions of a high-speed communication system, including RF, high-performance analog, mixed-signal, digital signal processing, security engines, data compression, networking layers, and power management. The company offers broadband radio transceiver front ends, data converters, embedded systems and software architecture, and architecture and system design for highly integrated end-to-end communication platform solutions. Its products are used in various electronic devices, such as cable data over cable service interface specifications (DOCSIS), fiber and DSL broadband modems and gateways; Wi-Fi and wireline routers for home networking; radio transceivers and modems for 4G/5G base-station and backhaul infrastructure; and fiber-optic modules for data center, metro, and long-haul transport networks, as well as power management and interface products. It serves electronics distributors, module makers, original equipment manufacturers (OEMs), and original design manufacturers (ODMs) through a direct sales force, third-party sales representatives, and a network of distributors. The company was incorporated in 2003 and is headquartered in Carlsbad, California.

10.69 USD

0.59 (5.52%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

478.6M

892.4M

1.12B

693.26M

360.53M

383.86M

408.7M

435.14M

463.3M

493.28M

Revenue %

-

86.46

25.53

-38.12

-48

6.47

6.47

6.47

6.47

Ebitda

-29.28M

145.27M

255.86M

9.53M

-173.7M

-10.6M

-11.28M

-12.01M

-12.79M

-13.62M

Ebitda %

-6.12

16.28

22.84

1.37

-48.18

-2.76

-2.76

-2.76

-2.76

Ebit

-101.9M

60.87M

183.97M

-53.11M

-219.85M

-51.2M

-54.51M

-58.04M

-61.8M

-65.79M

Ebit %

-21.29

6.82

16.42

-7.66

-60.98

-13.34

-13.34

-13.34

-13.34

Depreciation

72.62M

84.41M

71.9M

62.63M

46.15M

40.6M

43.23M

46.03M

49M

52.17M

Depreciation %

15.17

9.46

6.42

9.03

12.8

10.58

10.58

10.58

10.58

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

148.9M

130.57M

205.88M

187.29M

118.58M

95.22M

101.38M

107.94M

114.92M

122.36M

Total Cash %

31.11

14.63

18.38

27.02

32.89

24.81

24.81

24.81

24.81

Receivables

67.44M

119.72M

170.97M

170.62M

85.46M

69.93M

74.45M

79.27M

84.4M

89.86M

Receivables %

14.09

13.42

15.26

24.61

23.71

18.22

18.22

18.22

18.22

Inventories

97.84M

131.7M

160.54M

99.91M

90.34M

68.33M

72.75M

77.46M

82.47M

87.81M

Inventories %

20.44

14.76

14.33

14.41

25.06

17.8

17.8

17.8

17.8

Payable

32.75M

52.98M

68.58M

21.55M

31.38M

23.58M

25.1M

26.73M

28.46M

30.3M

Payable %

6.84

5.94

6.12

3.11

8.7

6.14

6.14

6.14

6.14

Cap Ex

-15.29M

-46.76M

-52.44M

-19.81M

-23.45M

-17.25M

-18.37M

-19.56M

-20.83M

-22.17M

Cap Ex %

-3.19

-5.24

-4.68

-2.86

-6.5

-4.49

-4.49

-4.49

-4.49

Weighted Average Cost Of Capital

Price

10.69

Beta

Diluted Shares Outstanding

83.6M

Costof Debt

7.28

Tax Rate

After Tax Cost Of Debt

7.28

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

149.36M

Total Equity

893.68M

Total Capital

1.04B

Debt Weighting

14.32

Equity Weighting

85.68

Wacc

11.66

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

478.6M

892.4M

1.12B

693.26M

360.53M

383.86M

408.7M

435.14M

463.3M

493.28M

Ebitda

-29.28M

145.27M

255.86M

9.53M

-173.7M

-10.6M

-11.28M

-12.01M

-12.79M

-13.62M

Ebit

-101.9M

60.87M

183.97M

-53.11M

-219.85M

-51.2M

-54.51M

-58.04M

-61.8M

-65.79M

Tax Rate

-2.71

-2.71

-2.71

-2.71

-2.71

-2.71

-2.71

-2.71

-2.71

-2.71

Ebiat

-87.47M

53.36M

132.05M

-60.88M

-225.82M

-45.6M

-48.55M

-51.69M

-55.03M

-58.6M

Depreciation

72.62M

84.41M

71.9M

62.63M

46.15M

40.6M

43.23M

46.03M

49M

52.17M

Receivables

67.44M

119.72M

170.97M

170.62M

85.46M

69.93M

74.45M

79.27M

84.4M

89.86M

Inventories

97.84M

131.7M

160.54M

99.91M

90.34M

68.33M

72.75M

77.46M

82.47M

87.81M

Payable

32.75M

52.98M

68.58M

21.55M

31.38M

23.58M

25.1M

26.73M

28.46M

30.3M

Cap Ex

-15.29M

-46.76M

-52.44M

-19.81M

-23.45M

-17.25M

-18.37M

-19.56M

-20.83M

-22.17M

Ufcf

-162.67M

25.09M

87.02M

-4.09M

-98.57M

7.5M

-31.11M

-33.13M

-35.27M

-37.55M

Wacc

11.66

11.66

11.66

11.66

11.66

Pv Ufcf

6.72M

-24.95M

-23.79M

-22.69M

-21.63M

Sum Pv Ufcf

-86.34M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.66

Free Cash Flow T1

-38.68M

Terminal Value

-446.43M

Present Terminal Value

-257.16M

Intrinsic Value

Enterprise Value

-343.5M

Net Debt

30.79M

Equity Value

-374.29M

Diluted Shares Outstanding

83.6M

Equity Value Per Share

-4.48

Projected DCF

-4.48 3.386%

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
2017-2025 © Financial Modeling Prep