Marvell Technology
MRVL stock analysis · Information Technology · Semiconductors
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-05-21. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-05-21 · -91.9% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
12 industry peers · median 69.9×
How this is calculated ↗Historical multiples
Requires three annual historical market caps and eligible filed earnings.
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · parent-equity fallback (scope limitation)
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $30.41 | $33.18 | $36.16 |
| 10.0% | $22.28 | $24.24 | $26.35 |
| 12.0% | $17.58 | $19.08 | $20.68 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2026-01-31 | 8.2B | 2.7B | 1.8B | 354.1M | 22.3B |
| 2025-02-01 | 5.8B | -885M | 1.7B | 284.6M | 20.2B |
| 2024-02-03 | 5.5B | -933.4M | 1.4B | 336.3M | 21.2B |
| 2023-01-28 | 5.9B | -163.5M | 1.3B | 206.2M | 22.5B |
| 2022-01-29 | 4.5B | -421M | 819.3M | 169.2M | 22.1B |
| 2021-01-30 | 3B | -277.3M | 817.3M | 106.8M | 10.8B |
| 2020-02-01 | 2.7B | 1.6B | 360.3M | 81.9M | — |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 8.2B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-03-11 |
| netIncome | 2.7B | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-03-11 |
| Parent/common earnings proxy | 2.7B | NetIncomeLoss | 2026-03-11 |
| cfo | 1.8B | NetCashProvidedByUsedInOperatingActivities | 2026-03-11 |
| capex | 354.1M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-03-11 |
| operatingIncome | 1.3B | OperatingIncomeLoss | 2026-03-11 |
| assets | 22.3B | Assets | 2026-03-11 |
| equity | 14.3B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-03-11 |
| Parent book equity proxy | 14.3B | StockholdersEquity | 2026-03-11 |
| debt | 4.5B | LongTermDebt | 2026-03-11 |
| shortDebt | 499.8M | ShortTermBorrowings | 2026-03-11 |
| cash | 2.6B | CashAndCashEquivalentsAtCarryingValue | 2026-03-11 |
| shares | 869.7M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-03-11 |
| dividends | 205.1M | PaymentsOfDividends | 2026-03-11 |
| buybacks | 2B | PaymentsForRepurchaseOfCommonStock | 2026-03-11 |
| issuance | 78.7M | Reviewed manual correction Bounded FY2026-01-31 consolidated financing-statement extraction. Proceeds from employee stock plans: 78700000 USD [us-gaap:ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans]. All 8 financing lines reconcile exactly to reported financing cash flow -2157800000 USD. Cash inflows from common shares, employee plans and option exercises are summed once as displayed on the statement; noncash compensation, withholding payments, preferred and noncontrolling interests are excluded. This review applies only to this issuer and fiscal period. Source limitation: the statement also aggregates other financing cash flows (net -30300000 USD). Their common-equity portion is not separately disclosed here. Issuance is the sum of separately reported common cash-issuance lines, not an independently verified gross total; additional equity flows may be inside those aggregates. | 2026-03-11 |