Data is not available at this time.
Marvell Technology, Inc. is a leading semiconductor company specializing in data infrastructure solutions, serving markets such as cloud computing, enterprise, automotive, and carrier networks. The company’s core revenue model is driven by the design and sale of high-performance analog, mixed-signal, and digital signal processing integrated circuits. Marvell’s product portfolio includes storage controllers, networking chips, and custom ASICs, positioning it as a critical enabler of next-generation data centers and 5G networks. The company competes with established players like Broadcom and Intel, leveraging its expertise in high-speed data transfer and power efficiency to differentiate itself. Marvell has strategically expanded through acquisitions, such as Inphi and Aquantia, to bolster its presence in optical networking and automotive Ethernet. Its diversified end-market exposure mitigates cyclical risks while capitalizing on secular growth in data traffic and AI-driven demand. The company’s focus on R&D and partnerships with hyperscalers underscores its ambition to remain at the forefront of semiconductor innovation.
Marvell reported revenue of $5.77 billion for FY2025, though net income remained negative at -$885 million, reflecting ongoing investments in R&D and integration costs from acquisitions. Operating cash flow was robust at $1.68 billion, indicating healthy core operations, while capital expenditures of $284.6 million suggest disciplined reinvestment. The diluted EPS of -$1.02 highlights near-term profitability challenges amid strategic expansion.
Despite negative net income, Marvell’s operating cash flow demonstrates underlying earnings power, supported by high-margin product lines in networking and storage. The company’s capital efficiency is tempered by acquisition-related costs, but its focus on high-growth segments like AI and cloud infrastructure could improve returns over time. Free cash flow generation remains a key metric to monitor for sustained capital allocation flexibility.
Marvell’s balance sheet shows $948.3 million in cash and equivalents against $4.34 billion in total debt, reflecting a leveraged position. The debt load, partly from acquisitions, is manageable given the company’s cash flow generation, but investors should track leverage ratios closely. Liquidity appears adequate, though further M&A activity could strain financial flexibility if not offset by organic growth.
Marvell’s growth is tied to secular trends in data center expansion, 5G rollout, and AI adoption, though near-term profitability remains pressured. The company pays a modest dividend of $0.24 per share, signaling a commitment to shareholder returns but prioritizing reinvestment for growth. Future dividend sustainability will depend on improved earnings and cash flow stability.
The market values Marvell based on its long-term growth potential in high-performance semiconductors, particularly in AI and cloud markets. Current negative earnings may weigh on traditional valuation metrics, but investor focus remains on revenue growth and margin expansion opportunities. Comparables suggest premium pricing relative to peers, reflecting optimism about its strategic positioning.
Marvell’s strengths lie in its diversified product portfolio, technological leadership in data infrastructure, and strategic acquisitions. Near-term challenges include integration execution and macroeconomic headwinds, but long-term prospects are bolstered by AI and cloud tailwinds. The company’s ability to innovate and capture market share in high-growth segments will be critical to achieving sustained profitability and shareholder value.
10-K, investor presentations
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |