Marvell Technology, Inc. (MRVL)
Semiconductors · Technology · $244.7B
Intrinsic Value (Consensus)
$37.82
Current Price
$279.70
Margin of Safety
-86.5%
86.5% Above Intrinsic Value
Value: $38
Price: $280
Valuation Model Estimates
Current Price: $279.70
DCF (Discounted Cash Flow)
$25.93
Graham Number
$34.15
Earnings Power Value
$29.81
Relative Value (P/E)
$61.40
Dividend Discount Model
$1.13
Consensus Value
$37.82
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.07
- EPS (Forward)
- $3.22
- Book Value
- $16.89
- P/E Ratio
- 93.4
- Forward P/E
- 89.0
- PEG Ratio
- —
- ROE
- 18.7%
- Debt/Equity
- 31%
- Revenue Growth
- 42.1%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.0%
- Beta
- 2.28
Data last updated: 2026-06-12
Source: Yahoo Finance