Discounted Cash Flow
Marvell Technology, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $60.1m | $241.3k | $-8.0m | 0.4% | $-4.90 |
| 2018 | $84.7m (41.1%) | $-1.3m (-639.9%) | $-1.3m (83.8%) | -1.5% (-482.7%) | $-19.19 (-291.6%) |
| 2019 | $102.4m (20.9%) | $-426.5k (67.3%) | $-33.9m (-2505.6%) | -0.4% (72.9%) | $-6.49 (66.2%) |
| 2020 | $2.7b (2536.3%) | $-875.9k (-105.4%) | $278.4m (920.0%) | -0.0% (92.2%) | $2.38 (136.7%) |
| 2021 | $3.0b (10.0%) | $-3.0m (-246.4%) | $710.5m (155.2%) | -0.1% (-214.9%) | $-0.41 (-117.2%) |
| 2022 | $4.5b (50.3%) | $-1.3m (57.2%) | $650.0m (-8.5%) | -0.0% (71.6%) | $-0.53 (-29.3%) |
| 2023 | $5.9b (32.7%) | $-2.3m (-78.0%) | $1.1b (66.5%) | -0.0% (-34.2%) | $-0.19 (64.2%) |
| 2024 | $5.5b (-7.0%) | $-1.6m (32.2%) | $1.0b (-4.5%) | -0.0% (27.2%) | $-1.08 (-468.4%) |
| 2025 | $5.8b (4.7%) | $-1.1m (28.9%) | $1.4b (35.0%) | -0.0% (32.1%) | $-1.02 (5.6%) |
| 2026 | $8.2b (42.1%) | $2.7b (240060.9%) | $1.4b (-0.0%) | 32.6% (168982.7%) | $3.10 (403.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.