Marvell Technology, Inc.Opportunity Rank #173(MRVL) Intrinsic Value & DCF Analysis (2026)
Current Price
$307.86
Last updated: Jun 23, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
Trend Score
As of 2026-06-22
The intrinsic value of Marvell Technology, Inc. (MRVL) is estimated at $31.00 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $307.86, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 4.69% long-term growth rate and a 12.00% discount rate (calculated: 12.01%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Marvell Technology, Inc. (MRVL) is estimated at $31.00 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $307.86, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 4.69% long-term growth rate and a 12.00% discount rate (calculated: 12.01%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Price moves to at least a mid-teens discount to fair value
- Improvement in ROIC versus WACC spread
- Meaningful shifts in the narrative score direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Marvell Technology, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Marvell Technology, Inc.Technology
Marvell Technology, Inc., together with its affiliated companies, specializes in the development, engineering, and commercialization of a broad range of integrated circuits. These offerings encompass analog, mixed-signal, digital signal processing, embedded, and standalone chip solutions. The company's product portfolio includes a variety of Ethernet solutions, such as controllers, network adapters, physical layer transceivers, and switches. They also provide single and multi-core processors, application-specific integrated circuits (ASICs), and System-on-a-Chip products for printers, along with application processors. Furthermore, Marvell delivers extensive storage solutions. These consist of controllers for both hard disk drives (HDDs) and solid-state drives (SSDs), designed to support diverse host system interfaces including serial attached SCSI (SAS), serial advanced technology attachment (SATA), peripheral component interconnect express (PCIe), non-volatile memory express (NVMe), and NVMe over fabrics. Their fiber channel product line features host bus adapters and controllers essential for server and storage system connectivity. Marvell maintains operations across numerous international locations, including the United States, China, Malaysia, the Philippines, Thailand, Singapore, India, Israel, Japan, South Korea, Taiwan, and Vietnam. The company was founded in 1995 and is headquartered in Wilmington, Delaware.