Valuation models
price $196.40 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused76.21 – 94.9283.85134% overvaluedDCF · Perpetuity growth · 10y133.04 – 168.49148.0633% overvaluedP/E · peers110.55 – 208.51163.8520% overvaluedPEG—105.3786% overvaluedEV/EBITDA · peers72.39 – 124.3492.15113% overvaluedEV/Revenue · peers63.11 – 215.78187.725% overvaluedWall St. consensus target—350.0044% belowCost of capital (WACC)—12.35%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
83.85
Marvell Technology closed at $196.40 — overvalued by 134% vs model.
76.21the model's range94.92
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
92.15 – 187.72
Wall St. target
350.00 44% below
Above model, 1y
30 of 30 days
How it is valued
Valued asHigh growth
High revenue growth (~22% recent)High profitability (33% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.