As of 2024-12-11, the Intrinsic Value of Marvell Technology Group Ltd (MRVL) is
2.37 USD. This MRVL valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 111.36 USD, the upside of Marvell Technology Group Ltd is
-97.90%.
The range of the Intrinsic Value is 0.16 - 5.87 USD
MRVL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.04) - (4.46) |
(4.62) |
-104.1% |
| DCF (Growth 10y) |
(2.65) - 0.41 |
(1.82) |
-101.6% |
| DCF (EBITDA 5y) |
(1.56) - 1.30 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.16 - 5.87 |
2.37 |
-97.9% |
| Fair Value |
-27.88 - -27.88 |
-27.88 |
-125.03% |
| P/E |
(31.31) - (35.86) |
(33.84) |
-130.4% |
| EV/EBITDA |
25.22 - 52.28 |
40.45 |
-63.7% |
| EPV |
5.01 - 8.61 |
6.81 |
-93.9% |
| DDM - Stable |
(8.91) - (29.80) |
(19.35) |
-117.4% |
| DDM - Multi |
(1.18) - (3.11) |
(1.71) |
-101.5% |
MRVL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
96,460.03 |
| Beta |
2.90 |
| Outstanding shares (mil) |
866.20 |
| Enterprise Value (mil) |
99,777.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.06% |
| Cost of Debt |
5.82% |
| WACC |
9.83% |