As of 2025-05-20, the Intrinsic Value of Marvell Technology Group Ltd (MRVL) is 0.37 USD. This MRVL valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 62.56 USD, the upside of Marvell Technology Group Ltd is -99.40%.
The range of the Intrinsic Value is (2.50) - 4.37 USD
Based on its market price of 62.56 USD and our intrinsic valuation, Marvell Technology Group Ltd (MRVL) is overvalued by 99.40%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (11.58) - (7.42) | (8.58) | -113.7% |
DCF (Growth 10y) | (4.92) - (3.88) | (4.66) | -107.4% |
DCF (EBITDA 5y) | (4.04) - (1.40) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | (2.50) - 4.37 | 0.37 | -99.4% |
Fair Value | -5.11 - -5.11 | -5.11 | -108.17% |
P/E | (22.97) - (28.61) | (26.11) | -141.7% |
EV/EBITDA | 19.76 - 57.22 | 40.69 | -35.0% |
EPV | 5.46 - 8.81 | 7.14 | -88.6% |
DDM - Stable | (8.39) - (26.86) | (17.63) | -128.2% |
DDM - Multi | (2.57) - (6.58) | (3.72) | -105.9% |
Market Cap (mil) | 54,180.71 |
Beta | 2.69 |
Outstanding shares (mil) | 866.06 |
Enterprise Value (mil) | 57,296.21 |
Market risk premium | 4.60% |
Cost of Equity | 9.97% |
Cost of Debt | 5.87% |
WACC | 9.63% |