Marvell Technology, Inc. (MRVL) DCF Valuation

Marvell Technology, Inc. (MRVL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Marvell Technology, Inc. (MRVL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Examine Marvell Technology, Inc. (MRVL) financial outlook like a pro! This (MRVL) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,699.2 2,968.9 4,462.4 5,919.6 5,507.7 6,691.8 8,130.4 9,878.4 12,002.1 14,582.4
Revenue Growth, % 0 9.99 50.3 32.66 -6.96 21.5 21.5 21.5 21.5 21.5
EBITDA 1,408.8 388.6 901.2 1,648.0 850.7 1,723.3 2,093.8 2,543.9 3,090.8 3,755.3
EBITDA, % 52.19 13.09 20.19 27.84 15.45 25.75 25.75 25.75 25.75 25.75
Depreciation 524.7 641.5 1,245.3 1,392.3 1,397.7 1,577.3 1,916.4 2,328.4 2,829.0 3,437.2
Depreciation, % 19.44 21.61 27.91 23.52 25.38 23.57 23.57 23.57 23.57 23.57
EBIT 884.0 -252.9 -344.2 255.7 -547.0 146.0 177.4 215.5 261.9 318.1
EBIT, % 32.75 -8.52 -7.71 4.32 -9.93 2.18 2.18 2.18 2.18 2.18
Total Cash .0 748.5 613.5 911.0 950.8 958.4 1,164.5 1,414.8 1,719.0 2,088.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 492.3 536.7 1,048.6 1,192.2 1,121.6
Account Receivables, % 18.24 18.08 23.5 20.14 20.36
Inventories .0 268.2 720.3 1,068.3 864.4 788.5 958.0 1,164.0 1,414.3 1,718.3
Inventories, % 0 9.03 16.14 18.05 15.69 11.78 11.78 11.78 11.78 11.78
Accounts Payable 213.7 252.4 461.5 465.8 411.3 563.4 684.6 831.8 1,010.6 1,227.8
Accounts Payable, % 7.92 8.5 10.34 7.87 7.47 8.42 8.42 8.42 8.42 8.42
Capital Expenditure -86.6 -119.5 -187.1 -217.3 -350.2 -287.2 -348.9 -423.9 -515.1 -625.8
Capital Expenditure, % -3.21 -4.03 -4.19 -3.67 -6.36 -4.29 -4.29 -4.29 -4.29 -4.29
Tax Rate, % -23.03 -23.03 -23.03 -23.03 -23.03 -23.03 -23.03 -23.03 -23.03 -23.03
EBITAT 1,754.3 -217.7 -299.7 -491.3 -673.0 109.0 132.4 160.8 195.4 237.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,913.8 30.5 3.6 196.4 594.5 1,406.1 1,362.8 1,655.8 2,011.8 2,444.3
WACC, % 10.95 10.92 10.92 10.74 10.95 10.9 10.9 10.9 10.9 10.9
PV UFCF
SUM PV UFCF 6,377.2
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 2,542
Terminal Value 36,846
Present Terminal Value 21,966
Enterprise Value 28,343
Net Debt 3,451
Equity Value 24,893
Diluted Shares Outstanding, MM 861
Equity Value Per Share 28.90

What You Will Get

  • Real MRVL Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Marvell’s future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margin, and capital investment.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics.
  • High-Precision Accuracy: Leverages Marvell's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily explore different scenarios and analyze their impacts side by side.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Marvell Technology data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Marvell Technology's intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Marvell Technology, Inc. (MRVL)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one platform.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios.
  • Detailed Insights: Automatically computes Marvell's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants.

Who Should Use This Product?

  • Finance Students: Master valuation techniques and apply them using real data from Marvell Technology, Inc. (MRVL).
  • Academics: Integrate professional models into your coursework or research focused on Marvell Technology, Inc. (MRVL).
  • Investors: Validate your assumptions and evaluate valuation outcomes for Marvell Technology, Inc. (MRVL) stock.
  • Analysts: Enhance your workflow with a pre-built, customizable DCF model tailored for Marvell Technology, Inc. (MRVL).
  • Small Business Owners: Understand how large public companies like Marvell Technology, Inc. (MRVL) are analyzed for better business strategies.

What the Template Contains

  • Pre-Filled DCF Model: Marvell Technology’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Marvell Technology’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.