|
Market Closed -
Other stock markets
|
Pre-market 07:00:46 | |||
| 187.56 USD | +2.32% |
|
185.00 | -1.36% |
| 07-29 | Marvell Technology plans to invest $250m in India over three years |  |
| 07-29 | Marvell Technology Plans $250 Million Investment in India | MT |
Company Valuation: Marvell Technology Group Ltd
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 60,247 | 36,816 | 58,527 | 97,658 | 66,932 | 164,259 | - | - |
| Change | - | -38.89% | 58.97% | 66.86% | -31.46% | 145.41% | - | - |
| Enterprise Value (EV) 1 | 64,182 | 40,397 | 61,742 | 100,773 | 68,764 | 164,471 | 161,382 | 156,630 |
| Change | - | -37.06% | 52.84% | 63.22% | -31.76% | 139.18% | -1.88% | -2.94% |
| P/E | -135x | -227x | -62.7x | -111x | 25.7x | 101x | 46.4x | 26.4x |
| PBR | 3.85x | 2.36x | 3.95x | 7.27x | 4.67x | 9.15x | 7.66x | 5.72x |
| PEG | - | 3.5x | -0x | 19.98x | -0x | -2.5x | 0x | 0.3x |
| Capitalization / Revenue | 13.5x | 6.22x | 10.6x | 16.9x | 8.17x | 14.2x | 9.82x | 6.99x |
| EV / Revenue | 14.4x | 6.82x | 11.2x | 17.5x | 8.39x | 14.3x | 9.64x | 6.66x |
| EV / EBITDA | 37.1x | 16.8x | 32.5x | 51.2x | 21.2x | 38.2x | 24.2x | 16.2x |
| EV / EBIT | 43.8x | 19.2x | 38.6x | 60.5x | 23.8x | 38.5x | 24.5x | 16.3x |
| EV / FCF | 98.7x | 37.3x | 59.7x | 72.2x | 49.2x | 65.4x | 38.8x | 24.4x |
| FCF Yield | 1.01% | 2.68% | 1.68% | 1.39% | 2.03% | 1.53% | 2.57% | 4.1% |
| Dividend per Share 2 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.2397 | 0.2396 | 0.2397 |
| Rate of return | 0.34% | 0.56% | 0.35% | 0.21% | 0.3% | 0.13% | 0.13% | 0.13% |
| EPS 2 | -0.53 | -0.19 | -1.08 | -1.02 | 3.07 | 1.85 | 4.043 | 7.095 |
| Distribution rate | -45.3% | -126% | -22.2% | -23.5% | 7.82% | 13% | 5.93% | 3.38% |
| Net sales 1 | 4,462 | 5,920 | 5,508 | 5,767 | 8,195 | 11,530 | 16,732 | 23,510 |
| EBITDA 1 | 1,731 | 2,404 | 1,898 | 1,969 | 3,240 | 4,307 | 6,680 | 9,681 |
| EBIT 1 | 1,465 | 2,099 | 1,599 | 1,665 | 2,891 | 4,271 | 6,590 | 9,621 |
| Net income 1 | -421 | -163.5 | -933.4 | -885 | 2,670 | 1,667 | 3,622 | 6,234 |
| Net Debt 1 | 3,934 | 3,581 | 3,215 | 3,116 | 1,832 | 212.7 | -2,877 | -7,629 |
| Reference price 2 | 71.40 | 43.15 | 67.70 | 112.86 | 78.92 | 187.56 | 187.56 | 187.56 |
| Nbr of stocks (in thousands) | 843,800 | 853,200 | 864,500 | 865,300 | 848,100 | 875,766 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 3/7/24 | 3/5/25 | 3/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 101.4x | 14.26x | 38.19x | 0.13% | 164B | |
| 21.23x | 11.94x | 17.68x | 0.38% | 4,862B | |
| 22.7x | 11.12x | 15.1x | 1.11% | 1,947B | |
| 43.23x | 17.7x | 26.05x | 0.67% | 1,852B | |
| 11.34x | 6.83x | 8.26x | 0.06% | 930B | |
| 4.97x | 3.02x | 3.62x | 0.23% | 871B | |
| 88.32x | 15.33x | 56.67x | -.--% | 776B | |
| -39.08x | 7.56x | 21.11x | -.--% | 455B | |
| 189.35x | 41.55x | 84.15x | -.--% | 256B | |
| 32.44x | 11.76x | 21.82x | 2.08% | 252B | |
| Average | 47.59x | 14.11x | 29.26x | 0.47% | 1,237B | |
| Weighted average by Cap. | 29.63x | 12.35x | 21.14x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MRVL Stock
- Valuation Marvell Technology Group Ltd
Select your edition
All financial news and data tailored to specific country editions
