Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Marvell Technology, Inc. (MRVL)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$23.63 - $34.86$29.01
Multi-Stage$22.47 - $24.53$23.48
Blended Fair Value$26.25
Current Price$93.74
Upside-72.00%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.39%5.39%0.240.240.230.220.180.180.170.140.140.14
YoY Growth--0.34%1.17%7.02%18.93%0.64%7.76%24.18%-2.49%-0.43%0.02%
Dividend Yield--0.38%0.35%0.59%0.38%0.41%0.69%0.68%0.68%0.94%1.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,474.20
(-) Cash Dividends Paid (M)206.20
(=) Cash Retained (M)2,268.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)494.84309.28185.57
Cash Retained (M)2,268.002,268.002,268.00
(-) Cash Required (M)-494.84-309.28-185.57
(=) Excess Retained (M)1,773.161,958.732,082.44
(/) Shares Outstanding (M)870.35870.35870.35
(=) Excess Retained per Share2.042.252.39
LTM Dividend per Share0.240.240.24
(+) Excess Retained per Share2.042.252.39
(=) Adjusted Dividend2.272.492.63
WACC / Discount Rate13.34%13.34%13.34%
Growth Rate3.39%4.39%5.39%
Fair Value$23.63$29.01$34.86
Upside / Downside-74.79%-69.05%-62.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,474.202,582.712,695.982,814.222,937.643,066.483,158.47
Payout Ratio8.33%24.67%41.00%57.33%73.67%90.00%92.50%
Projected Dividends (M)206.20637.081,105.361,613.492,164.072,759.832,921.58

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate13.34%13.34%13.34%
Growth Rate3.39%4.39%5.39%
Year 1 PV (M)556.74562.12567.51
Year 2 PV (M)844.14860.55877.11
Year 3 PV (M)1,076.791,108.331,140.49
Year 4 PV (M)1,262.081,311.621,362.61
Year 5 PV (M)1,406.541,475.891,547.96
PV of Terminal Value (M)14,406.6615,117.0115,855.11
Equity Value (M)19,552.9420,435.5321,350.79
Shares Outstanding (M)870.35870.35870.35
Fair Value$22.47$23.48$24.53
Upside / Downside-76.03%-74.95%-73.83%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%