As of 2026-04-27, the Intrinsic Value of Marvell Technology Group Ltd (MRVL) is 87.15 USD. This MRVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.31 USD, the upside of Marvell Technology Group Ltd is -47.00%.
The range of the Intrinsic Value is 62.14 - 149.29 USD
Based on its market price of 164.31 USD and our intrinsic valuation, Marvell Technology Group Ltd (MRVL) is overvalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.14 - 149.29 | 87.15 | -47.0% |
| DCF (Growth 10y) | 94.05 - 222.68 | 131.20 | -20.1% |
| DCF (EBITDA 5y) | 93.73 - 165.66 | 127.10 | -22.6% |
| DCF (EBITDA 10y) | 125.88 - 233.40 | 173.33 | 5.5% |
| Fair Value | 15.27 - 15.27 | 15.27 | -90.71% |
| P/E | 70.67 - 129.17 | 83.86 | -49.0% |
| EV/EBITDA | 60.16 - 117.39 | 90.17 | -45.1% |
| EPV | 9.79 - 13.97 | 11.88 | -92.8% |
| DDM - Stable | 25.01 - 78.11 | 51.56 | -68.6% |
| DDM - Multi | 50.63 - 125.66 | 72.51 | -55.9% |
| Market Cap (mil) | 143,656.23 |
| Beta | 1.78 |
| Outstanding shares (mil) | 874.30 |
| Enterprise Value (mil) | 145,488.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.03% |
| Cost of Debt | 4.39% |
| WACC | 9.75% |