Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

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 32 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603551.SSAUPU Intelligent Technology Corporation Limited4.75%$0.5570.57%
ABCB4.SABanco ABC Brasil S.A.4.75%$1.1227.47%
ASSA.JKPT Adi Sarana Armada Tbk4.75%$55.3753.84%
CHMF.MEPJSC Severstal4.75%$45.6947.39%
LMN.SWlastminute.com N.V.4.75%$0.6239.82%
LREN3.SALojas Renner S.A.4.75%$0.6445.84%
POT.NZPort of Tauranga Limited4.75%$0.3793.98%
005720.KSNexen Corporation4.74%$283.1621.67%
0DTK.LSavencia S.A.4.74%$2.9720.78%
1368.HKXtep International Holdings Limited4.74%$0.2535.82%
3030.SRSaudi Cement Company4.74%$1.6459.10%
EGIE3.SAEngie Brasil Energia S.A.4.74%$1.4839.71%
3570.TWOOtsuka Information Technology Corp.4.73%$7.9755.25%
600096.SSYunnan Yuntianhua Co., Ltd.4.73%$1.5851.07%
CHE-UN.TOChemtrade Logistics Income Fund4.73%$0.7071.01%
GVHGlobavend Holdings Limited4.73%$0.0761.06%
MOUR.BRMoury Construct S.A.4.73%$27.3520.85%
1578.HKBank of Tianjin Co., Ltd.4.72%$0.1210.90%
601598.SSSinotrans Limited4.72%$0.2956.81%
6393.TYuken Kogyo Co., Ltd.4.72%$152.0845.60%
7278.TEXEDY Corporation4.72%$264.7876.11%
SHURB.XDShurgard Self Storage Ltd4.72%$1.3821.77%
TDThe Toronto-Dominion Bank4.72%$4.4637.31%
0QLW.LALSO Holding AG4.71%$10.0755.86%
111110.KSHojeon Limited4.71%$377.8120.16%
3413.TWFoxsemicon Integrated Technology Inc.4.71%$13.2962.47%
BVG.BKBlueVenture Group Public Company Limited4.71%$0.0858.67%
DUNI.STDuni AB (publ)4.71%$5.0071.87%
002810.KSSamyung Trading Co., Ltd.4.70%$746.8222.45%
013520.KSHwaseung Corporation Co.,Ltd.4.70%$101.2413.31%
2S.BK2S Metal Public Company Limited4.70%$0.1176.54%
COLOR.BKSalee Colour Public Company Limited4.70%$0.0565.65%
GJTL.JKPT. Gajah Tunggal Tbk4.70%$49.8216.37%
JHSF3.SAJHSF Participações S.A.4.70%$0.3719.33%
0QLN.LTecan Group AG4.69%$6.0146.42%
2891.TWCTBC Financial Holding Co., Ltd.4.69%$2.3963.03%
9536.SRArabian Food & Dairy Factories Company4.69%$2.7742.88%
KAMART.BKKarmarts Public Company Limited4.69%$0.4280.09%
SNW.DESanofi4.69%$3.8751.33%
WWL.WAWawel S.A.4.69%$35.0061.86%
603299.SSJiang Su Suyan Jingshen Co.,Ltd.4.68%$0.4972.35%
001790.KSTS Corporation4.67%$129.8523.71%
6049.HKPoly Property Services Co., Ltd.4.67%$1.5127.86%
ABRD.MEPJSC Abrau-Durso4.67%$7.7335.43%
CURY3.SACury Construtora e Incorporadora S.A.4.67%$1.4749.28%
INCI.JKPT Intanwijaya Internasional Tbk4.67%$34.7631.60%
NTGY.MCNaturgy Energy Group, S.A.4.67%$1.2057.49%
1015.KLAMMB Holdings Berhad4.66%$0.3048.65%
1686.HKSUNeVision Holdings Ltd.4.66%$0.2247.87%
1834.SRSaudi Manpower Solutions Co.4.66%$0.2581.73%