What Is MRVL Fair Value?
Marvell Technology Inc. (MRVL) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Marvell Technology Inc. (MRVL) has a composite fair value estimate of $87.67 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $187.56, suggesting the stock is overvalued by 53.3%.
Data as of August 1, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$87.67
vs. current price of $187.56(-53.3%)
How Is MRVL Fair Value Calculated?
Four independent models estimate what MRVL is worth. Each uses different inputs and assumptions. The composite blends them by weight.
MRVL Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$66.52
-64.5%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$3.02
-98.4%Overvalued
Inputs used
MRVL Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$43.54
-76.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$195.77
+4.4%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $187.56 is 64.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.84B | $2.44B |
| Year 2 | $3.55B | $2.63B |
| Year 3 | $4.43B | $2.83B |
| Year 4 | $5.54B | $3.04B |
| Year 5 | $6.93B | $3.27B |
| Year 6 | $8.66B | $3.52B |
| Year 7 | $10.82B | $3.79B |
| Year 8 | $13.53B | $4.07B |
| Year 9 | $16.91B | $4.38B |
| Year 10 | $21.14B | $4.71B |
| Terminal Value | $158.26B | $35.29B |
What Are MRVL's Key Financial Metrics?
Earnings & Growth
Current Price
$187.56
EPS (TTM)
$2.91
Forward P/E
30.1
Profit Margin
29.0%
Cash & Balance Sheet
Free Cash Flow
2.3B
EBITDA
2.7B
Book Value
$20.80
Total Debt
5.3B
What Do Analysts Say About MRVL?
Low
$126.00
Average
$256.91
High
$400.00
Upside
+37.0%
MRVL Fair Value FAQ
What is the fair value of MRVL?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), MRVL's estimated fair value is $87.67. The stock is currently trading at $187.56, which makes it overvalued by our analysis.
How is MRVL's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is MRVL overvalued or undervalued?
Based on our analysis, MRVL is overvalued. The current price of $187.56 is 53.3% above our estimated fair value of $87.67.
What do Wall Street analysts say about MRVL?
40 analysts cover Marvell Technology Inc. with a consensus rating of "Strong Buy." The average price target is $256.91, ranging from $126.00 to $400.00. This implies 37.0% upside from the current price.