MRVL
Marvell Technology Group Ltd
Price:  
73.24 
USD
Volume:  
14,486,988.00
Bermuda | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRVL Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Marvell Technology Group Ltd (MRVL) is 1.76 USD. This MRVL valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 73.24 USD, the upside of Marvell Technology Group Ltd is %.

The range of the Intrinsic Value is 0.28 - 3.61 USD

73.24 USD
Stock Price
1.76 USD
Intrinsic Value
Intrinsic Value Details

MRVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4.37) - (4.15) (4.31) -105.9%
DCF (Growth 10y) (3.07) - (0.83) (2.42) -103.3%
DCF (EBITDA 5y) (1.69) - (0.17) (1,234.50) -123450.0%
DCF (EBITDA 10y) 0.28 - 3.61 1.76 -97.6%
Fair Value -5.39 - -5.39 -5.39 -107.36%
P/E (29.74) - (33.73) (33.05) -145.1%
EV/EBITDA (5.51) - (6.17) (5.94) -108.1%
EPV 8.53 - 12.48 10.51 -85.7%
DDM - Stable (8.81) - (26.35) (17.58) -124.0%
DDM - Multi (1.30) - (3.08) (1.83) -102.5%

MRVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 63,396.54
Beta 2.08
Outstanding shares (mil) 865.60
Enterprise Value (mil) 66,611.64
Market risk premium 4.60%
Cost of Equity 10.12%
Cost of Debt 5.00%
WACC 9.73%