|
Marvell Technology, Inc. (MRVL) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Marvell Technology, Inc. (MRVL) Bundle
Examinez les perspectives financières de Marvell Technology, Inc. (MRVL) comme un pro! Cette calculatrice DCF (MRVL) vous fournit des données financières pré-remplies et la flexibilité pour modifier la croissance des revenus, le WACC, les marges et d'autres hypothèses cruciales pour s'aligner sur vos prévisions.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2021 |
AY2 2022 |
AY3 2023 |
AY4 2024 |
AY5 2025 |
FY1 2026 |
FY2 2027 |
FY3 2028 |
FY4 2029 |
FY5 2030 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,968.9 | 4,462.4 | 5,919.6 | 5,507.7 | 5,767.3 | 6,931.1 | 8,329.7 | 10,010.5 | 12,030.5 | 14,458.1 |
| Revenue Growth, % | 0 | 50.3 | 32.66 | -6.96 | 4.71 | 20.18 | 20.18 | 20.18 | 20.18 | 20.18 |
| EBITDA | 388.6 | 901.2 | 1,648.0 | 850.7 | -720.3 | 888.3 | 1,067.5 | 1,283.0 | 1,541.8 | 1,853.0 |
| EBITDA, % | 13.09 | 20.19 | 27.84 | 15.45 | -12.49 | 12.82 | 12.82 | 12.82 | 12.82 | 12.82 |
| Depreciation | 641.5 | 1,245.3 | 1,392.3 | 1,397.7 | -15.0 | 1,360.6 | 1,635.2 | 1,965.1 | 2,361.6 | 2,838.2 |
| Depreciation, % | 21.61 | 27.91 | 23.52 | 25.38 | -0.26009 | 19.63 | 19.63 | 19.63 | 19.63 | 19.63 |
| EBIT | -252.9 | -344.2 | 255.7 | -547.0 | -705.3 | -472.3 | -567.6 | -682.2 | -819.8 | -985.2 |
| EBIT, % | -8.52 | -7.71 | 4.32 | -9.93 | -12.23 | -6.81 | -6.81 | -6.81 | -6.81 | -6.81 |
| Total Cash | 748.5 | 613.5 | 911.0 | 950.8 | 948.3 | 1,220.6 | 1,466.9 | 1,762.9 | 2,118.7 | 2,546.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 536.7 | 1,048.6 | 1,192.2 | 1,121.6 | 1,028.4 | 1,385.0 | 1,664.4 | 2,000.3 | 2,403.9 | 2,889.0 |
| Account Receivables, % | 18.08 | 23.5 | 20.14 | 20.36 | 17.83 | 19.98 | 19.98 | 19.98 | 19.98 | 19.98 |
| Inventories | 268.2 | 720.3 | 1,068.3 | 864.4 | 1,029.7 | 1,064.2 | 1,279.0 | 1,537.0 | 1,847.2 | 2,219.9 |
| Inventories, % | 9.03 | 16.14 | 18.05 | 15.69 | 17.85 | 15.35 | 15.35 | 15.35 | 15.35 | 15.35 |
| Accounts Payable | 252.4 | 461.5 | 465.8 | 411.3 | 622.2 | 623.4 | 749.2 | 900.3 | 1,082.0 | 1,300.3 |
| Accounts Payable, % | 8.5 | 10.34 | 7.87 | 7.47 | 10.79 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| Capital Expenditure | -119.5 | -187.1 | -217.3 | -350.2 | -284.6 | -321.4 | -386.2 | -464.1 | -557.8 | -670.3 |
| Capital Expenditure, % | -4.03 | -4.19 | -3.67 | -6.36 | -4.93 | -4.64 | -4.64 | -4.64 | -4.64 | -4.64 |
| Tax Rate, % | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| EBITAT | -217.7 | -299.7 | -491.3 | -673.0 | -697.7 | -351.5 | -422.4 | -507.6 | -610.1 | -733.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -248.1 | 3.6 | 196.4 | 594.5 | -858.5 | 297.9 | 458.1 | 550.6 | 661.7 | 795.2 |
| WACC, % | 12.02 | 12.03 | 11.75 | 12.07 | 12.06 | 11.99 | 11.99 | 11.99 | 11.99 | 11.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,895.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 827 | |||||||||
| Terminal Value | 10,356 | |||||||||
| Present Terminal Value | 5,880 | |||||||||
| Enterprise Value | 7,775 | |||||||||
| Net Debt | 3,395 | |||||||||
| Equity Value | 4,380 | |||||||||
| Diluted Shares Outstanding, MM | 866 | |||||||||
| Equity Value Per Share | 5.06 |
What You Will Get
- Real MRVL Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Marvell’s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margin, and capital investment.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics.
- High-Precision Accuracy: Leverages Marvell's actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore different scenarios and analyze their impacts side by side.
- Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Marvell Technology data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Marvell Technology's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Marvell Technology, Inc. (MRVL)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one platform.
- Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes Marvell's intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Finance Students: Master valuation techniques and apply them using real data from Marvell Technology, Inc. (MRVL).
- Academics: Integrate professional models into your coursework or research focused on Marvell Technology, Inc. (MRVL).
- Investors: Validate your assumptions and evaluate valuation outcomes for Marvell Technology, Inc. (MRVL) stock.
- Analysts: Enhance your workflow with a pre-built, customizable DCF model tailored for Marvell Technology, Inc. (MRVL).
- Small Business Owners: Understand how large public companies like Marvell Technology, Inc. (MRVL) are analyzed for better business strategies.
What the Template Contains
- Pre-Filled DCF Model: Marvell Technology’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Marvell Technology’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.