Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
21.93 USD21.92 USD23.67 USD
+602%
21.92 USDCurrent price is 601.5% above the base model value.
M
US
MRVL.US · Marvell Technology, Inc.
US · US
Latest price153.78 USD
30D-18.52%
Vs. base value+602%
Research summary
MRVL.US latest organized financial period shows revenue grew +42.09% YoY and net income grew +402% YoY. Current price is about 154 USD, while the model base case is about 21.92 USD; the current price sits +602% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue8B USD
Net income3B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price153.78 USD
Base value21.92 USD
Vs. base+602%
Price date2026/04/29
21.93 USD21.92 USD23.67 USD
+602%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
48.56 USD54.75 USD58.54 USD
+181%
54.75 USDCurrent price is 180.9% above the base model value.Adjusted reference: 30.61 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth25.8%
Current price implies roughly 25.8% annualized FCF growth.
25.8%Current price implies roughly 25.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
7.88 USD7.88 USD7.88 USD
+1,852%
7.88 USDCurrent price is 1852.4% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2026/01/31 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2026/01/31 | Restructuring charges | Restructuring | -24M USD | Medium |
| 2025/02/01 | Restructuring charges | Restructuring | -293M USD | Medium |
| 2024/02/03 | Restructuring charges | Restructuring | -207M USD | Medium |
| 2023/01/28 | Litigation settlement | Litigation | -237M USD | Medium |
| 2023/01/28 | Restructuring charges | Restructuring | -17M USD | Medium |
| 2022/01/29 | Restructuring charges | Restructuring | -26M USD | Medium |
| 2021/01/30 | Litigation settlement | Litigation | -57M USD | Medium |
| 2025/11/01 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2025/11/01 | Restructuring charges | Restructuring | -16M USD | Medium |
| 2025/08/02 | Restructuring charges | Restructuring | -8M USD | Medium |
| 2025/05/03 | Restructuring charges | Restructuring | -1M USD | Medium |
| 2024/11/02 | Restructuring charges | Restructuring | -159M USD | Medium |
| 2024/08/03 | Restructuring charges | Restructuring | -10M USD | Medium |
| 2024/05/04 | Restructuring charges | Restructuring | -3M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/01/31 | Annual | 8B USD | 3B USD | 1B USD | 1B USD | 3.07 | 1.43 |
| 2025/02/01 | Annual | 6B USD | -885M USD | -592M USD | 1B USD | -1.02 | -0.68 |
| 2024/02/03 | Annual | 6B USD | -933M USD | -726M USD | 1B USD | -1.08 | -0.84 |
| 2023/01/28 | Annual | 6B USD | -164M USD | 91M USD | 1B USD | -0.19 | 0.11 |
| 2022/01/29 | Annual | 4B USD | -421M USD | -395M USD | 650M USD | -0.53 | -0.5 |
Ad placement