What Is MRVL Fair Value?
Marvell Technology Inc. (MRVL) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Marvell Technology Inc. (MRVL) has a composite fair value estimate of $92.28 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $221.70, suggesting the stock is overvalued by 58.4%.
Data as of September 15, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$92.28
vs. current price of $221.70(-58.4%)
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 →
$67.98
-69.3%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 →
$2.92
-98.7%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 →
$44.76
-79.8%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.
$210.64
-5.0%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 $221.70 is 69.3% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.01B | $2.58B |
| Year 2 | $3.76B | $2.77B |
| Year 3 | $4.70B | $2.97B |
| Year 4 | $5.88B | $3.19B |
| Year 5 | $7.35B | $3.42B |
| Year 6 | $9.19B | $3.67B |
| Year 7 | $11.48B | $3.93B |
| Year 8 | $14.35B | $4.22B |
| Year 9 | $17.94B | $4.52B |
| Year 10 | $22.43B | $4.85B |
| Terminal Value | $163.62B | $35.38B |
What Are MRVL's Key Financial Metrics?
Earnings & Growth
Current Price
$221.70
EPS (TTM)
$3.02
Forward P/E
32.8
Profit Margin
27.9%
Cash & Balance Sheet
Free Cash Flow
2.4B
EBITDA
2.9B
Book Value
$21.14
Total Debt
5.3B
What Do Analysts Say About MRVL?
Low
$210.00
Average
$289.04
High
$400.00
Upside
+30.4%
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 $92.28. The stock is currently trading at $221.70, 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 $221.70 is 58.4% above our estimated fair value of $92.28.
What do Wall Street analysts say about MRVL?
42 analysts cover Marvell Technology Inc. with a consensus rating of "Strong Buy." The average price target is $289.04, ranging from $210.00 to $400.00. This implies 30.4% upside from the current price.