Semiconductors & Related Devices
Marvell Technology, Inc., together with its subsidiaries, provides data infrastructure semiconductor solutions, spanning the data center core to network edge. The company develops, scales complex System-on-a-Chip architectures, integrating analog, mixed-signal, and digital signal processing functionality. It offers a portfolio of Ethernet solutions, including controllers, network adapters, physical transceivers, and switches; single or multiple core processors; custom application specific integrated circuits; and System-on-a-Chip solutions. The company also provides electro-optical products, including pulse amplitude modulations, coherent digital signal processors, laser drivers, trans-impedance amplifiers, silicon photonics, and data center interconnect solutions; fibre channel products comprising host bus adapters and controllers; single or multiple core processors; storage controllers for hard disk drives and solid-state-drives; and host system interfaces, including serial attached SCSI, serial advanced technology attachment, peripheral component interconnect express, non-volatile memory express (NVMe), and NVMe over fabrics. It has operations in the United States, Argentina, China, India, Israel, Japan, Singapore, South Korea, Taiwan, and Vietnam. Marvell Technology, Inc. was incorporated in 1995 and is headquartered in Wilmington, Delaware.
Sector
Discounted Cash Flow Valuation of Marvell Technology, Inc.
Growth
%
%
Discount
%
%
Multiple
g\r | +10% | +11% | +12% | +13% | +14% |
---|---|---|---|---|---|
0% | 10 | 9 | 8 | 8 | 7 |
+1% | 11 | 10 | 9 | 8 | 8 |
+2% | 13 | 11 | 10 | 9 | 8 |
+3% | 14 | 13 | 11 | 10 | 9 |
+4% | 17 | 14 | 12 | 11 | 10 |
Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
---|---|---|---|---|---|---|---|---|---|---|---|---|
FCF | $1.034B | $1.283B | $1.564B | $1.873B | $2.204B | $2.547B | $2.89B | $3.218B | $3.515B | $3.765B | $3.953B | $39.53B |
DCF | $1.115B | $1.182B | $1.232B | $1.26B | $1.266B | $1.249B | $1.21B | $1.149B | $1.07B | $977.1M | $9.771B | |
Value | $21.48B |
In the chart Earnings are multiplied by this value.
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
Years | 01-2020 | 01-2021 | 01-2022 | 01-2023 | 02-2024 | TTM |
---|---|---|---|---|---|---|
Net Margin | 59% | -9.3% | -9.4% | -2.8% | -17% | -17% |
ROA | - | -2.4% | -1.6% | 1.1% | -2.6% | -2.6% |
ROE | 18% | -3.3% | -2.7% | -1% | -6.3% | -6.3% |
The average Net Margin over the past 5 years is -16.95%.
The trend of Net Margin over the past 5 years is -.
The average ROA over the past 5 years is -2.58%.
The trend of ROA over the past 5 years is -.
The average ROE over the past 5 years is -6.29%.
The trend of ROE over the past 5 years is -.
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
Years | 01-2020 | 01-2021 | 01-2022 | 01-2023 | 02-2024 | TTM | ||||
---|---|---|---|---|---|---|---|---|---|---|
Debt FCF | - | 1.97 | 7.16 | 4.72 | 4.16 | 4.16 | ||||
Debt Equity | - | 0.17 | 0.30 | 0.33 | 0.29 | 0.29 | ||||
MIN | ||||||||||
Graham Stability | - | - | - | -55% | - | -55% |
The Debt/FCF trailing twelve month is 4.16.
The trend of Debt/FCF over the past 5 years is -.
Graham’s Stability measure stands at -0.55.
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
Years | 01-2021 | 01-2023 | Trend |
---|---|---|---|
Revenue | 23% | -7% | -6.9% |
Net Income | - | - | - |
Stockholders Equity | 21% | -5.2% | -9.4% |
FCF | 13% | -4.5% | -40% |
The Revenue CAGR over the past 5 years is -.
The trend of Revenue growth rate over the past 5 years is -6.85%.
The Earnings CAGR over the past 5 years is -.
The trend of Earnings growth rate over the past 5 years is -.
The Equity CAGR over the past 5 years is -.
The trend of Equity growth rate over the past 5 years is -9.36%.
The FCF CAGR over the past 5 years is -.
The trend of FCF growth rate over the past 5 years is -40.4%.