Skip to content
StockMarketAgent
Direct answer
MRVL trades against a final fair-value range of $70.16-$160.84, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $70.2, high $161, with mid-point at $114.
Stock analysis

MRVL fair value $70–$161

By StockMarketAgent.AI team· supervised by
분석일: 2026-05-09다음 업데이트: 2026-08-09Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
주가
$170.13
▼ -55.97 (-32.90%)
공정 가치
$114
$70–$161
등급
매도
confidence 73/100
상승 여력
-32.9%
upside to fair value
안전 마진
$97.04
MoS level · 15%
시가총액
$148.8B
P/E fwd 31.3
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $114 with high case $161.
  • Implied downside of 32.9% to fair value.
  • Moat 6.5/10 · confidence 73/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$114
Margin of safety
-49.0%
Confidence
73/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$170.13Price
Low $70.16
Mid $114.16
High $160.84

MRVL trades against a final fair-value range of $70.16-$160.84, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible Assets
    Intangible Assets
  • Switching Costs
    Switching Costs
  • Cycle upside
    Generative AI infrastructure buildout driving a massive upgrade cycle to 800G and 1.6T networking components.

§2 베어 케이스

A sharp cooling in AI infrastructure capital expendituresCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). combined with prolonged weakness in legacy enterprise and carrier networking. This would compress the currently elevated 31x forward PE multiple to historical mid-cycle averages, exposing the downside risk to trailing earnings.

이 논제가 무너지는 경로

AI Network Commoditization

· Low

Hyperscalers successfully insource networking silicon or shift entirely to unified Nvidia solutions, displacing Marvell's custom ASIC and DSP segments.

FV impact
Severe
Trigger
3-5 years

Broadcom Price War

· Medium

Broadcom aggressively discounts networking switches and custom silicon to maintain attach rates, compressing Marvell's operating margins permanently below 20%.

FV impact
Moderate
Trigger
1-3 years

Hyperscaler Capex Winter

· Medium

A macro-driven pause in data center buildouts abruptly halts year-over-year revenue growth, crashing the high terminal multiple expectations currently priced in.

FV impact
Severe
Trigger
1-2 years
모니터링할 조기 경보 신호
지표현재트리거 임계값
Sequential deceleration in Custom Compute segment revenue.MonitorDeterioration versus the report thesis
Gross margin compression below 50% signaling pricing power loss.MonitorDeterioration versus the report thesis
Book-to-bill ratio dipping below 1.0 in data center end-markets.MonitorDeterioration versus the report thesis
Hyperscaler capex guidance cuts for the upcoming fiscal year.MonitorDeterioration versus the report thesis
Loss of market share in the coherent DSP and optical transceiver markets.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
매출$4.46B$5.92B$5.51B$5.77B$8.19B+16.4%
매출총이익$2.06B$2.99B$2.29B$2.38B$4.18B+19.3%
영업이익$-315.3M$359.6M$-436.6M$-366.4M$1.34B
순이익$-421.0M$-163.5M$-933.4M$-885.0M$2.67B
EPS (희석)$-0.53$-0.19$-1.08$-1.02$3.07
EBITDA$901.1M$1.65B$850.7M$651.6M$4.54B+49.8%
R&D$1.42B$1.78B$1.90B$1.95B$2.08B+9.9%
판관비$955.3M$843.6M$834.0M$798.2M$767.1M-5.3%

품질 점수

OCF / 순이익
0.66×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
13.4%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

자본 배분

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
CASH FLOW FAQ

MRVL cash flow questions

  1. Free cash flow for MRVL (MRVL) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
FAQ

MRVL — frequently asked questions

  1. Based on our latest analysis, MRVL looks meaningfully overvalued. The current price is $170 versus a composite fair-value midpoint of $114 (range $70.2–$161), which implies roughly 32.9% downside to the midpoint.
Related coverage

Names readers of MRVL also follow

Same archetype: mature-compounder