Marvell Technology, Inc.
Description
Marvell Technology, Inc., together with its subsidiaries, provides data infrastructure semiconductor solutions, spanning the data center core to network edge. The company develops and scales complex System-on-a-Chip architectures, integrating analog, mixed-signal, and digital signal processing functionality. It offers a portfolio of Ethernet solutions, including controllers, network adapters, physical transceivers, and switches; single or multiple core processors; and custom application specific integrated circuits. The company also provides electro-optical products, including pulse amplitude modulations, coherent digital signal processors, laser drivers, trans-impedance amplifiers, silicon photonics, and data center interconnect solutions; fibre channel products comprising host bus adapters and controllers; storage controllers for hard disk drives and solid-state-drives; and host system interfaces, including serial attached SCSI, serial advanced technology attachment, peripheral component interconnect express, non-volatile memory express (NVMe), and NVMe over fabrics. It has operations in the United States, Argentina, China, India, Israel, Japan, Singapore, South Korea, Taiwan, and Vietnam. Marvell Technology, Inc. was incorporated in 1995 and is headquartered in Wilmington, Delaware.
About
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Dec 1, 2025 | — | — | — | — |
| Aug 27, 2025 | — | — | — | — |
| May 29, 2025 | — | — | — | — |
| Mar 6, 2025 | — | — | — | — |
| Dec 4, 2024 | 0.41 | 0.43 | 0.02 | 4.88% |
Earnings estimate
|
Current Quarter
(Jan 2025)
|
Next Quarter
(Apr 2025)
|
Current Year
(Jan 2025)
|
Next Year
(Jan 2026)
|
|
|---|---|---|---|---|
| Number of analysts | 31 | 30 | 35 | 35 |
| Average estimate | 0.59 | 0.60 | 1.56 | 2.79 |
| Low estimate | 0.50 | 0.54 | 1.47 | 2.54 |
| High estimate | 0.62 | 0.68 | 1.61 | 3.25 |
| Last year EPS | 0.46 | 0.24 | 1.51 | 1.56 |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|---|---|---|---|
| Jan 28, 2025 |
Morgan Stanley
Joseph Moore
|
Maintains | Equal-Weight | ▼ Lowers $120 → $113 |
| Jan 22, 2025 |
Keybanc
John Vinh
|
Maintains | Overweight | ▲ Raises $125 → $135 |
| Jan 17, 2025 |
Barclays
Blayne Curtis
|
Maintains | Overweight | ▲ Raises $115 → $150 |
| Jan 13, 2025 |
Wells Fargo
Aaron Rakers
|
Maintains | Overweight | ▲ Raises $130 → $140 |
| Jan 10, 2025 |
Goldman Sachs
Toshiya Hari
|
Maintains | Buy | ▲ Raises $115 → $131 |
| Jan 6, 2025 |
Stifel
Tore Svanberg
|
Maintains | Buy | ▲ Raises $125 → $130 |
| Jan 6, 2025 |
Craig-Hallum
Christian Schwab
|
Maintains | Buy | ▲ Raises $132 → $149 |
| Dec 20, 2024 |
Morgan Stanley
Joseph Moore
|
Maintains | Equal-Weight | ▲ Raises $102 → $120 |
| Dec 5, 2024 |
Goldman Sachs
Toshiya Hari
|
Maintains | Buy | ▲ Raises $87 → $115 |
| Dec 4, 2024 |
JP Morgan
Harlan Sur
|
Maintains | Overweight | ▲ Raises $90 → $130 |
| Dec 4, 2024 |
Evercore ISI Group
Mark Lipacis
|
Maintains | Outperform | ▲ Raises $122 → $127 |
| Dec 4, 2024 |
Morgan Stanley
Joseph Moore
|
Maintains | Equal-Weight | ▲ Raises $82 → $102 |
| Dec 4, 2024 |
Stifel
Tore Svanberg
|
Reiterates | Buy | ▲ Raises $114 → $125 |
| Dec 4, 2024 |
Craig-Hallum
Christian Schwab
|
Maintains | Buy | ▲ Raises $88 → $132 |
| Dec 4, 2024 |
UBS
Timothy Arcuri
|
Maintains | Buy | ▲ Raises $110 → $115 |
| Dec 4, 2024 |
Rosenblatt
Hans Mosesmann
|
Maintains | Buy | ▲ Raises $120 → $140 |
| Dec 4, 2024 |
Loop Capital
Gary Mobley
|
Maintains | Hold | ▲ Raises $95 → $110 |
| Dec 4, 2024 |
Needham
Quinn Bolton
|
Maintains | Buy | ▲ Raises $95 → $120 |
| Dec 4, 2024 |
Cantor Fitzgerald
Matthew Prisco
|
Reiterates | Overweight | ▲ Raises $120 → $135 |
| Dec 4, 2024 |
Citigroup
Atif Malik
|
Maintains | Buy | ▲ Raises $91 → $112 |
| Dec 4, 2024 |
Barclays
Blayne Curtis
|
Maintains | Overweight | ▲ Raises $85 → $115 |
| Dec 4, 2024 |
Susquehanna
Christopher Rolland
|
Maintains | Positive | ▲ Raises $110 → $125 |
| Dec 4, 2024 |
Oppenheimer
Rick Schafer
|
Reiterates | Outperform | ▲ Raises $110 → $125 |
| Dec 4, 2024 |
B of A Securities
Vivek Arya
|
Maintains | Buy | ▲ Raises $108 → $125 |
| Dec 4, 2024 |
Keybanc
John Vinh
|
Maintains | Overweight | ▲ Raises $95 → $125 |
| Dec 4, 2024 |
Piper Sandler
Harsh Kumar
|
Reiterates | Overweight | ▲ Raises $100 → $120 |
| Dec 4, 2024 |
Benchmark
Cody Acree
|
Reiterates | Buy | ▲ Raises $115 → $135 |
| Dec 2, 2024 |
Evercore ISI Group
Mark Lipacis
|
Maintains | Outperform | ▲ Raises $98 → $122 |
| Nov 27, 2024 |
Susquehanna
Christopher Rolland
|
Maintains | Positive | ▲ Raises $95 → $110 |
| Nov 26, 2024 |
Oppenheimer
Rick Schafer
|
Maintains | Outperform | ▲ Raises $90 → $110 |
Income statement
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 | 2020-01-31 |
| Total reported revenue | 5.51B | 5.92B | 4.46B | 2.97B | 2.70B |
| Cost of revenue | 3.21B | 2.93B | 2.40B | 1.48B | 1.34B |
| Gross profit | 2.29B | 2.99B | 2.06B | 1.49B | 1.36B |
| Operating expense | |||||
| Research & development | 1.90B | 1.78B | 1.42B | 1.07B | 1.08B |
| Selling general and admin | 834.00M | 843.60M | 955.30M | 467.20M | 464.58M |
| Other operating expenses | — | — | — | — | — |
| Operating income | -436.60M | 359.60M | -315.30M | -51.60M | -188.03M |
| Non operating interest income | |||||
| Income | 8.80M | 5.30M | 800,000 | 2.60M | 4.82M |
| Expense | 211.70M | 170.60M | 139.30M | 69.30M | 85.63M |
| Other income expense | -119.20M | -109.20M | -29.70M | -203.90M | 1.07B |
| Pretax income | -758.70M | 85.10M | -483.50M | -322.20M | 798.38M |
| Tax provision | 174.70M | 248.60M | -62.50M | -44.90M | -786.01M |
| Net income | -933.40M | -163.50M | -421.00M | -277.30M | 1.58B |
| Basic EPS | -1.08 | -0.19 | -0.53 | -0.41 | 2.38 |
| Diluted EPS | -1.08 | -0.19 | -0.53 | -0.41 | 2.34 |
| Basic average shares | 861.30M | 851.40M | 796.86M | 668.77M | 664.71M |
| Diluted average shares | 861.30M | 851.40M | 796.86M | 668.77M | 664.71M |
| EBITDA | 981.80M | 1.77B | 933.50M | 595.40M | 345.19M |
| Net income from continuing op. | -933.40M | -163.50M | -421.00M | -277.30M | 1.58B |
| Minority interests | — | — | — | — | — |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Fiscal date | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 | 2020-01-31 |
| Total assets | 21.23B | 22.52B | 22.11B | 10.76B | 11.13B |
| Current assets | |||||
| Cash | 948.20M | 760.30M | 435.90M | 633.82M | 513.07M |
| Cash equivalents | 2.60M | 150.70M | 177.60M | 114.65M | 134.53M |
| Cash and cash equivalents | 950.80M | 911.00M | 613.50M | 748.47M | 647.60M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 1.12B | 1.19B | 1.05B | 536.67M | 492.35M |
| Other receivables | — | — | — | — | — |
| Inventory | 864.40M | 1.07B | 720.30M | 268.23M | 322.98M |
| Prepaid assets | — | — | 111.00M | 63.78M | 74.57M |
| Restricted cash | — | — | — | — | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 125.90M | 109.60M | 111.00M | 63.78M | 74.57M |
| Non current assets | |||||
| Properties | 203.60M | 211.30M | 435.60M | 385.94M | 395.99M |
| Land and improvements | 312.40M | 306.20M | — | — | — |
| Machinery furniture equipment | 1.52B | 1.23B | 1.03B | 824.47M | 811.55M |
| Construction in progress | — | — | — | — | — |
| Leases | — | — | — | — | — |
| Accumulated depreciation | -1.08B | -958.10M | -865.40M | -782.88M | -739.54M |
| Goodwill | 27.53B | 28.72B | 29.67B | 13.19B | 13.72B |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | 4.35B | 5.54B | 6.64B | 2.51B | 3.04B |
| Investments and advances | 45.80M | 36.10M | 30.70M | 7.65M | — |
| Other non current assets | 368.70M | 524.20M | 554.50M | 731.04M | 672.74M |
| Total liabilities | 6.40B | 6.88B | 6.41B | 2.33B | 2.45B |
| Current liabilities | |||||
| Accounts payable | 411.30M | 465.80M | 461.50M | 252.42M | 213.75M |
| Accrued expenses | 834.30M | 762.60M | 442.40M | 297.36M | 138.99M |
| Short term debt | 146.70M | 628.20M | 101.40M | 232.10M | 28.66M |
| Deferred revenue | 64.90M | 65.20M | 110.20M | 53.45M | 168.24M |
| Tax payable | 17.80M | 118.40M | 23.30M | 2.25M | 6.13M |
| Pensions | 262.70M | 244.50M | 241.30M | 189.42M | 149.78M |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | 4.25B | 4.11B | 4.63B | 1.10B | 1.55B |
| Provision for risks and charges | 56.60M | 28.50M | 35.00M | 22.53M | 37.98M |
| Deferred liabilities | 58.70M | 64.20M | 34.50M | 22.36M | 31.23M |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | 213.00M | 296.20M | 323.30M | 109.55M | 120.47M |
| Shareholders equity | |||||
| Common stock | 1.70M | 1.70M | 1.70M | 1.35M | 1.33M |
| Retained earnings | -16.70M | 1.12B | 1.49B | 2.10B | 2.54B |
| Other shareholders equity | 1.10M | — | — | — | — |
| Total shareholders equity | 14.83B | 15.64B | 15.70B | 8.44B | 8.68B |
| Additional paid in capital | 14.85B | 14.51B | 14.21B | 6.33B | 6.14B |
| Treasury stock | — | — | — | — | — |
| Minority interest | — | — | — | — | — |
Cash flow statement
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||
| Net Income | -933.40M | -163.50M | -421.00M | -277.30M | 1.58B | -179.09M | 520.83M | 21.15M | -811.40M | 435.35M | 315.32M | 306.59M | 615.09M | 904.13M | 353.46M | 147.24M | -114.43M | -12.10M | 331.36M | 141.66M | 45.51M | -72.17M | -415.15M | -235.12M | 13.07M |
| Depreciation | 1.40B | 1.39B | 1.25B | 641.50M | 524.74M | 307.30M | 87.06M | 118.49M | 112.86M | 124.59M | 146.76M | 143.73M | 137.81M | 172.73M | 206.75M | 266.15M | 261.55M | 187.15M | 150.65M | 127.33M | 119.02M | 137.52M | 449.72M | 21.00M | 3.83M |
| Deferred Taxes | 150.80M | 50.40M | -93.90M | -39.50M | -785.16M | 118.65M | 19.83M | 44.64M | 6.10M | -12.91M | 3.92M | 7.03M | -3.25M | 4.11M | 13.36M | -17.47M | -13.78M | -2.22M | -996,000 | -4.42M | — | -3.73M | -5.48M | -1.69M | -614,000 |
| Stock-Based Compensation | 609.80M | 552.40M | 460.70M | 241.50M | 242.21M | 184.06M | 86.69M | 113.97M | 133.78M | 137.25M | 155.87M | 127.28M | 119.86M | 118.41M | 126.60M | 177.13M | — | — | — | — | — | — | — | — | — |
| Other Non-Cash Items | 54.90M | 101.40M | 284.90M | 52.30M | 89.04M | 238.88M | -925,000 | 7,000 | 10.31M | -1.80M | 6.68M | 7.39M | 15.19M | 7.58M | -3.27M | -15.36M | 121.44M | 269.03M | — | — | — | — | — | — | — |
| Accounts Receivable | 70.60M | -142.70M | -409.00M | -44.30M | 11.24M | -99.04M | 54.99M | -12.08M | 97.66M | 34.17M | -123.26M | 77.03M | 54.55M | -102.61M | -134.70M | 109.92M | -1.76M | -83.10M | -44.21M | -64.44M | -50.15M | -42.63M | -4.61M | -9.25M | -9.20M |
| Accounts Payable | -149.10M | -87.80M | 93.20M | 39.70M | 1.66M | -6.49M | -16.61M | -28.15M | -105.90M | -43.87M | 39.79M | -24.30M | -47.10M | 42.46M | 142.00M | -88.80M | — | — | — | — | — | — | — | — | — |
| Other Assets & Liabilities | 220.20M | -383.40M | -262.30M | 69.50M | 33.35M | -42.25M | -24.10M | 61.41M | 44.85M | 89.39M | -101.38M | 83.24M | -129.88M | 34.32M | 156.26M | 66.41M | -157.74M | 13.17M | 22.90M | 7.97M | -36.64M | 6.82M | 27.11M | -1.43M | 3.60M |
| Operating Cash Flow | 1.42B | 1.32B | 897.90M | 683.40M | 1.70B | 522.01M | 727.76M | 319.43M | -511.75M | 762.15M | 443.70M | 727.98M | 762.29M | 1.18B | 860.46M | 645.23M | 95.28M | 371.93M | 459.71M | 208.10M | 77.73M | 25.81M | 51.59M | -226.49M | 10.68M |
| Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | -336.30M | -206.20M | -169.20M | -106.80M | -81.92M | -32.40M | -25.99M | -44.51M | -37.49M | -63.03M | -66.59M | -68.19M | -88.78M | -90.17M | -39.81M | -73.24M | -131.52M | -188.73M | -99.50M | -45.76M | -95.24M | -28.78M | -24.62M | -12.16M | -6.81M |
| Net Intangibles | -13.90M | -11.10M | -17.70M | -12.70M | -4.71M | -11.54M | -6.59M | -10.31M | -8.24M | -16.42M | -17.65M | -35.00M | -13.82M | -23.14M | -15.60M | -5.20M | — | — | — | — | — | — | — | — | — |
| Net Acquisitions | — | -112.30M | -3.56B | — | 627.70M | -2.65B | 2.40M | — | -41,000 | 12.52M | 1.89M | -9.75M | -97.92M | -20.25M | — | -5.29M | -19.99M | -901.90M | -186.40M | -69,000 | -1.15M | 1.10M | -29.45M | 68.54M | — |
| Purchase of Investments | — | — | — | — | — | -39.96M | -1.14B | -764.86M | -1.06B | -1.13B | -837.89M | -1.54B | -1.85B | -1.26B | -806.98M | -10.17M | -263.21M | -266.94M | -712.91M | -435.36M | -226.48M | -112.85M | -118.73M | — | — |
| Sale of Investments | — | — | — | — | 18.83M | 986.88M | 1.03B | 981.25M | 1.30B | 826.31M | 995.04M | 1.84B | 1.46B | 868.76M | 118.36M | 29.18M | 230.91M | 812.83M | 631.26M | 149.29M | 155.64M | 85.17M | 27.78M | — | — |
| Investing Cash Flow | -336.60M | -317.30M | -3.73B | -106.90M | 563.56M | -1.74B | -119.83M | 171.90M | 209.93M | -352.52M | 92.44M | 213.82M | -576.23M | -506.19M | -728.43M | -59.52M | -185.15M | -544.73M | -367.55M | -348.13M | -168.03M | -54.67M | -151.59M | 56.38M | -6.81M |
| Financing Activities | |||||||||||||||||||||||||
| Long-Term Debt Issuance | 1.30B | 200.00M | 3.90B | — | 950.00M | 1.89B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-Term Debt Payments | -1.62B | -265.60M | -708.00M | -250.00M | -1.25B | -756.13M | — | — | — | — | — | — | -511,000 | -1.94M | -1.79M | -397.21M | — | — | — | — | — | — | — | — | — |
| Other Financing Charges | -395.40M | -369.20M | -290.80M | -247.60M | -177.38M | -135.65M | -69.72M | -37.61M | -36.86M | -39.36M | -18.26M | -10.04M | -8.02M | -8.51M | 677,000 | 365,000 | 278,000 | 889,000 | — | — | — | — | — | — | — |
| Financing Cash Flow | -1.08B | -754.20M | 2.71B | -683.40M | -1.00B | 748.78M | -716.55M | -341.47M | -420.56M | -227.12M | -514.00M | -1.05B | -1.35B | 68.02M | 110.54M | -304.20M | 66.18M | 46.53M | 163.13M | 131.68M | 86.54M | 22.23M | 32.27M | -480,000 | 6.87M |
| Other Cash Details | |||||||||||||||||||||||||
| End Cash Position | 950.80M | 911.00M | 613.50M | 748.50M | 647.60M | 582.41M | 888.48M | 814.09M | 1.28B | 1.21B | 965.75M | 751.95M | 784.90M | 1.85B | 1.11B | 927.41M | 615.65M | 568.01M | 348.43M | 166.47M | 173.97M | 112.21M | 114.48M | 184.13M | 16.60M |
| Income Tax Paid | 120.60M | 95.90M | 7.90M | 14.20M | — | — | 11.40M | 17.03M | 13.36M | 15.73M | 9.39M | 16.81M | 14.10M | 12.24M | 4.84M | 17.23M | — | — | — | — | — | — | — | — | — |
| Interest Paid | 173.70M | 147.90M | 91.20M | 54.60M | — | — | 746,000 | 363,000 | 703,000 | 1.17M | 1.87M | 563,000 | 722,000 | 144,000 | 297,000 | 20.79M | — | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1.02B | 1.07B | 632.40M | 697.80M | 273.66M | 509.28M | 525.98M | -413.25M | 149.62M | 649.48M | 363.80M | 625.85M | 668.65M | 1.08B | 756.10M | 602.24M | 40.72M | 148.59M | 302.80M | 175.77M | 54.57M | 12.04M | 25.40M | 31,000 | 5.83M |
Top Institutional Holders
| Holder | Date Reported | Shares | Value | % Held |
|---|---|---|---|---|
| Vanguard Total Stock Market Index Fund | Sep 30, 2024 | 27,439,565 | 3.01B | 3.17% |
| Fidelity Blue Chip Growth Fund | Nov 30, 2024 | 25,403,410 | 2.79B | 2.94% |
| Invesco ETF Tr-Invesco QQQ Tr, Series 1 ETF | Nov 30, 2024 | 17,216,854 | 1.89B | 1.99% |
| Vanguard Extended Market Index Fund | Sep 30, 2024 | 12,926,588 | 1.42B | 1.49% |
| Fidelity Select Portfolios - Semiconductors Portfolio | Nov 30, 2024 | 12,897,858 | 1.41B | 1.49% |
| Price (T.Rowe) Mid Cap Growth Fund | Sep 30, 2024 | 12,268,800 | 1.35B | 1.42% |
| Fidelity OTC Portfolio | Nov 30, 2024 | 10,539,254 | 1.16B | 1.22% |
| Vanguard Growth Index Fund | Sep 30, 2024 | 9,202,678 | 1.01B | 1.06% |
| Vanguard Mid-Cap Index Fund | Sep 30, 2024 | 9,164,402 | 1.01B | 1.06% |
| Fidelity Select Portfolios - Technology | Nov 30, 2024 | 8,256,660 | 905.67M | 0.95% |
Article
Video
Article