Marvell Technology, Inc. (MRVL)

Basic

  • Market Cap

    $67.09B

  • EV

    $70.79B

  • Shares Out

    864.5M

  • Revenue

    $5,499.7M

  • Employees

    7,433

Margins

  • Gross

    42.1%

  • EBITDA

    18.17%

  • Operating

    -7.08%

  • Pre-Tax

    -12.63%

  • Net

    -10.11%

  • FCF

    15.57%

Returns (5Yr Avg)

  • ROA

    0.68%

  • ROTA

    2.93%

  • ROE

    1.78%

  • ROCE

    1.18%

  • ROIC

    51.37%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $74.03

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $725.6M

  • Net Debt

    $3,696.8M

  • Debt/Equity

    0.29

  • EBIT/Interest

    -1.87

Growth (CAGR)

  • Rev 3Yr

    23.94%

  • Rev 5Yr

    14.98%

  • Rev 10Yr

    5.41%

  • Dil EPS 3Yr

    -33.18%

  • Dil EPS 5Yr

    22.74%

  • Dil EPS 10Yr

    2.4%

  • Rev Fwd 2Yr

    1.62%

  • EBITDA Fwd 2Yr

    -1.57%

  • EPS Fwd 2Yr

    -2.36%

  • EPS LT Growth Est

    13.56%

Dividends

  • Yield

  • Payout

    -37.06%

  • DPS

    $0.24

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

    2.92%

  • DPS Growth Fwd 2Yr

    1.32%

Select a metric from the list below to chart it

Feb '14

Jan '15

Jan '16

Jan '17

Feb '18

Feb '19

Feb '20

Jan '21

Jan '22

Jan '23

LTM

Total Revenues

2,865.8

2,699.2

2,968.9

4,462.4

5,919.6

5,499.7

Total Revenues % Chg.

19%

-5.8%

10%

50.3%

32.7%

-5.9%

Cost of Goods Sold, Total

1,184

1,286.4

1,453.7

2,204.7

2,893.4

3,184.2

Gross Profit

1,681.8

1,412.8

1,515.2

2,257.7

3,026.2

2,315.5

Selling General & Admin Expenses, Total

370.7

453.6

467.2

892.6

843.6

825.4

R&D Expenses

914

1,080.4

1,072.7

1,424.2

1,784.3

1,879.7

Amortization of Goodwill and Intangible Assets

Other Operating Expenses, Total

1,284.7

1,534

1,539.9

2,316.8

2,627.9

2,705.1

Operating Income

397.1

-121.2

-24.7

-59.1

398.3

-389.6

Interest Expense, Total

-60.4

-85.6

-69.3

-139.3

-170.6

-208.4

Interest And Investment Income

11.9

4.8

2.6

0.8

5.3

8.3

Net Interest Expenses

-48.4

-80.8

-66.7

-138.5

-165.3

-200.1

Currency Exchange Gains (Loss)

-2.6

-2.8

Other Non Operating Income (Expenses)

6.2

3.7

2.9

2.7

12.4

16.6

EBT, Excl. Unusual Items

352.2

-201.2

-88.5

-194.9

245.4

-573.1

Restructuring Charges

-76.8

-55.3

-180.4

-31.6

-21.6

-108.8

Merger & Related Restructuring Charges

-277.1

-66.8

-17.3

-257

-38.7

-12.7

Gain (Loss) On Sale Of Investments

-3.1

Gain (Loss) On Sale Of Assets

1,121.7

Asset Writedown

Legal Settlements

-36

-100

EBT, Incl. Unusual Items

-4.6

798.4

-322.2

-483.5

85.1

-694.6

Income Tax Expense

174.4

-786

-44.9

-62.5

248.6

-138.5

Earnings From Continuing Operations

-179.1

1,584.4

-277.3

-421

-163.5

-556.1

Earnings Of Discontinued Operations

Net Income

-179.1

1,584.4

-277.3

-421

-163.5

-556.1

Net Income to Common Incl Extra Items

-179.1

1,584.4

-277.3

-421

-163.5

-556.1

Net Income to Common Excl. Extra Items

-179.1

1,584.4

-277.3

-421

-163.5

-556.1

Total Shares Outstanding

658.5

663.5

675.4

846.7

856.1

864.3

Weighted Avg. Shares Outstanding

591.2

664.7

668.8

796.9

851.4

858.6

Weighted Avg. Shares Outstanding Dil

591.2

676.1

668.8

796.9

851.4

858.6

EPS

-0.3

2.4

-0.4

-0.5

-0.2

-0.6

EPS Diluted

-0.3

2.3

-0.4

-0.5

-0.2

-0.7

EBITDA

704.4

403.5

616.8

1,186.2

1,790.6

999.1