Marvell Technology Inc. logo

Marvell Technology Inc.

MRVL | NASDAQ
Chart Builder DCF Calculator
$196.40
-$21.94 (-10.05%)
At close: Oct 30, 2026, 4:00 PM ET
$200.52
+$4.12 (+2.10%)
Pre-market: Nov 2, 2026, 7:46 AM ET
Fiscal Quarter
Period Ending
Q2 2027
Aug 1, 2026
Q1 2027
May 2, 2026
Q4 2026
Jan 31, 2026
Q3 2026
Nov 1, 2025
Q2 2026
Aug 2, 2025
Q1 2026
May 3, 2025
Q4 2025
Jan 31, 2025
Q3 2025
Nov 2, 2024
Q2 2025
Aug 3, 2024
Q1 2025
May 4, 2024
Q4 2024
Jan 31, 2024
Q3 2024
Oct 28, 2023
Q2 2024
Jul 29, 2023
Q1 2024
Apr 29, 2023
Q4 2023
Jan 31, 2023
Q3 2023
Oct 29, 2022
Q2 2023
Jul 30, 2022
Q1 2023
Apr 30, 2022
Q4 2022
Jan 31, 2022
Q3 2022
Oct 30, 2021
Q2 2022
Jul 31, 2021
Q1 2022
May 1, 2021
Net Income
308M 34.5M 396.1M 1.9B 194.8M 177.9M 200.2M -676.3M -193.3M -215.6M -392.7M -164.3M -207.5M -168.9M -15.4M 13.3M 4.3M -165.7M 6.17M -62.6M -276.4M -88.2M
Depreciation & Amortization
308M 320.6M 317M 315.9M 327.8M 329.9M 325.9M 341.5M 352M 337.5M 360.1M 341.9M 347.3M 348.4M 351.1M 344.3M 348.7M 348.2M 371.04M 350.9M 342.9M 180.4M
Stock-Based Compensation
326.2M 207.6M 143M 152.1M 153.6M 142.1M 147.6M 158.4M 154.9M 136.5M 155.3M 158.5M 152.8M 143.2M 130.7M 146.1M 144.5M 131.1M 134.76M 119.1M 114.1M 92.7M
Other Working Capital
159.2M -159.2M 673.2M 102.6M 76.6M -119.9M -53.9M 200.8M 91.9M -154.4M -136.5M 140.5M 56.2M -125.8M -156.6M 183.3M 35.8M -95.9M 4.28M 50.9M -12.1M -98.3M
Other Non-Cash Items
-573.2M 273.9M -567.7M -1.83B 36.7M 30.1M 28.5M 530.8M 12.9M 22.5M 15.7M 19M 30.2M 22.9M 22.5M 44.7M 23.8M 16M 15.87M 39.8M 190.6M 45.1M
Deferred Income Tax
24.9M 13.8M 44.4M 7M -4.9M -4.3M -5.7M -47.9M -36.1M -22.2M 434.5M -57M -87.6M -139.1M -3.2M -124.8M 13.4M 165M -26.32M -16M -29M -22.6M
Change in Working Capital
211.6M -211.6M 40.9M 32.1M -246.4M -342.8M -182.5M 229.8M 16M 65.8M -26.3M 204.9M -122.7M 1.9M -134.2M -12.6M -203.2M -299.8M -155.19M -166.5M -120.1M -221.1M
Operating Cash Flow
605.5M 638.8M 373.7M 582.3M 461.6M 332.9M 514M 536.3M 306.4M 324.5M 546.6M 503M 112.5M 208.4M 351.5M 411M 331.5M 194.8M 346.32M 264.7M 222.1M -13.7M
Capital Expenditures
-126.7M -155.7M -114.3M -73.5M -48.6M -119.9M -70.7M -75.5M -53.4M -92M -81.6M -54.7M -111.3M -102.6M -56M -47.6M -75.2M -38.5M -47.27M -79.5M -35.4M -24.8M
Cash Acquisitions
n/a -1.27B n/a n/a n/a n/a n/a n/a n/a n/a 5.5M n/a -5.5M n/a -9.3M -4.4M -54.6M -44M -15.21M 60.4M n/a -3.6B
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-3.6M 5.2M -7.8M 2.46B -29.7M 24.7M -400K -500K -4.8M -10.4M -10.7M -200K -400K -2.9M -900K -4.8M -2.7M -1.5M -9.04M -2.8M -6.1M -3M
Investing Cash Flow
-130.3M -1.42B -122.1M 2.39B -77.2M -94.1M -70.3M -75.5M -53M -101.9M -76.2M -54.6M -117M -102.7M -64.2M -51.9M -129.9M -82.4M -63.09M -19.2M -38.3M -3.62B
Debt Repayment
n/a 498.9M -26.3M 54.3M 240.8M 167.2M -32.8M -32.8M -21.9M -21.9M -21.9M 38.4M -550.4M 128.1M -60.7M -91.9M 59M -10.9M -47.52M -151.2M -109.8M 3.46B
Common Stock Repurchased
-200M -200M -200.1M -1.3B -200M -340M -200M -200M -175M -150M -100M -50M n/a n/a n/a -50M -50M -15M n/a -52.9M -43M n/a
Dividend Paid
-53.9M -53.8M -50.8M -50.8M -51.7M -51.8M -51.9M -51.9M -51.9M -51.8M -51.9M -51.8M -51.7M -51.4M -51.3M -51.1M -51.1M -50.9M -50.73M -50.4M -49.3M -40.6M
Other Financial Acitivies
-332.1M -261M -77.3M -186.9M -35M -76.6M -78.8M -116.7M -43.6M -102M -71.4M -82.8M -51.2M -72.6M -26.5M -59.8M -7.4M -184.1M -136.66M -27.1M 55.4M -7.1M
Financial Cash Flow
-386M 1.99B -327.3M -1.48B -45.9M -301.2M -363.5M -401.4M -292.4M -325.7M -245.2M -146.2M -600.4M 11.6M -99.7M -252.8M -49.5M -260.9M -193.2M -281.6M -146.7M 3.41B
Net Cash Flow
89.2M 1.2B -75.7M 1.49B 338.5M -62.4M 80.2M 59.4M -39M -103.1M 225.2M 302.2M -604.9M 117.3M 187.6M 106.3M 152.1M -148.5M 90.03M -36.1M 37.1M -226M
Free Cash Flow
478.8M 483.1M 259.4M 508.8M 413M 213M 443.3M 460.8M 253M 232.5M 465M 448.3M 1.2M 105.8M 295.5M 363.4M 256.3M 156.3M 299.06M 185.2M 186.7M -38.5M
Adj. Free Cash Flow
152.6M 275.5M 116.4M 356.7M 259.4M 70.9M 295.7M 302.4M 98.1M 96M 309.7M 289.8M -151.6M -37.4M 164.8M 217.3M 111.8M 25.2M 164.3M 66.1M 72.6M -131.2M
Maintenance CapEx
-126.7M -155.7M -52.11M n/a n/a -6.1M -11.09M -60.63M -53.4M -92M -80.48M -54.7M -111.3M -102.6M -46.24M -5.45M -18.2M n/a n/a -21.48M n/a -7.35M
Growth CapEx
n/a n/a -62.19M -73.5M -48.6M -113.8M -59.61M -14.87M n/a n/a -1.12M n/a n/a n/a -9.76M -42.15M -57M -38.5M -47.27M -58.02M -35.4M -17.45M
Owner Earnings
478.8M 483.1M 321.59M 582.3M 461.6M 326.8M 502.91M 475.67M 253M 232.5M 466.12M 448.3M 1.2M 105.8M 305.26M 405.55M 313.3M 194.8M 346.32M 243.22M 222.1M -21.05M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.