Marvell Technology Inc
MRVLAbove valueExpectations · demandingHeld by 2 superinvestors.
SEC 10-K · fundamentals
Business quality
as of 2026-01-31Valuation basis: trailing twelve months to 2026-05-02 — latest 10-K plus unaudited 10-Q filings.
- Revenue growth
- +42.1%
- Net margin
- 32.6%
- ROE
- 18.7%
- FCF margin
- 17.0%
Valuation · value band
Above fair value
Zero-growth floor
$7
Central IV
$2
Optimistic top
$7
Marvell Technology Inc (MRVL): A conservative value band $7 / sh (zero-growth floor to growth-capped optimistic top); central read about $2. Today’s price sits above that band (price $245 as of 2026-08-26).
The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.
Revenue growth 5% (lower of historical trend and fundamental cap, capped by moat) · moat 0 yr · discount 12.8% · Zero-growth downside $7
Price as of 2026-08-26 · yahoo · DGS10 4.7% @ 2026-08-26.
Method & numbers
Model cautions
- Owner-earnings yield diverges sharply from the 10-year Treasury (over 300 bps).
A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.
Owner-earnings DCF $1.34 – $2.21 · Greenwald zero-growth $7.03 · zero-growth base $7.03 · reproduction $7.03
Moat Below asset base · terminal value 40% of present value · owner-earnings yield 0% vs 10Y 4.7%.
Graham earnings-power value (normalized NOPAT)
Normalized operating earnings net of maintenance capex are non-positive over the years shown; earnings power cannot be capitalized.
Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.
Years: TTM 2026-05-02, 2024, 2023, 2022, 2021
v1 simplifications: Maintenance capex (degraded) deducted in full cash (write A): EPV = (NOPAT + D&A − maintenance capex) / WACC; no tax shield on the capex term. Maintenance-capex methods diverge by 164% (> 50%); estimate is degraded. Share-based compensation is left as a real expense (not added back).
Buffett owner-earnings value$1.28 – $1.51 / sh
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 11.2–13.2% band (9–11% base + 2.2pp leverage premium). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
Years: TTM 2026-05-02, 2024, 2023, 2022, 2021
v1 simplifications: Owner earnings = net income + D&A − maintenance capex (degraded); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). Maintenance-capex methods diverge by 164% (> 50%); estimate is degraded. One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% base band plus a 2.2pp leverage premium (cost of equity rises with leverage — MM Proposition II). Net debt is about 7.4 years of owner earnings, adding 2.2pp of cost-of-equity risk premium.
Reproduction value = tangible net assets $1.77B + capitalized R&D $4.51B（FY 2026, 2024, 2023, 2022） = $7.03 / sh. Reproduction value = tangible net assets (equity − goodwill − intangibles) + capitalized R&D (5y straight-line), ÷ diluted shares.
Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
Growth value gated to zero — no moat or ROIIC ≤ WACC, so no growth value is credited.
Window TTM 2026-05-02, FY 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 21% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.
Baseline 9%–11%, net debt ≈ 7.4 years of owner earnings → +2.2pp cost-of-equity premium → effective 11.2%–13.2%.
Owner-earnings DCF: growth g₁ 5% · OE FY TTM 2026-05-02, 2024, 2023, 2022, 2021 · Discount band: 11.36%–14.20% (DGS10 +4.5% to a 12% strict end, each +2.20pp for leverage premium, as of 2026-08-26). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp.
Valuation basis: trailing twelve months to 2026-05-02 — latest 10-K plus unaudited 10-Q filings.
What the price is betting
Today's price pencils in about over 30.0% (outside the usual range) a year in owner-earnings for the next few years. Revenue actually grew 17.9% a year.
The market wants it well ahead of its own track record.
SEC 13F · holders
Superinvestors Holding This Security
2 holders · $55.2M combined · this quarter +0 opened / -1 exited
- Value$54.0MWeight (prev→now)0.9% → 0.2% ▼
- Value$1.3MWeight (prev→now)0.2% → 0.0% ▼
SEC 13F · notes
Written summary
Written summary
Marvell Technology Inc (MRVL) is held by 2 of the superinvestors tracked on Compounder, with a combined $55.2M in reported 13F value. The largest position belongs to Ray Dalio, where it makes up 0.2% of the portfolio.
Other notable holders by value include Lee Ainslie (0.0% of its book).
Over the latest quarter, 0 of the tracked filers opened a new position in MRVL, 0 added to existing ones, 2 trimmed, and 1 sold out entirely.
Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.
SEC 13F · co-ownership
Also held by these investors
Investors holding Marvell Technology Inc (MRVL) also commonly hold →
- Nvidia CorpNVDA2 holders
- Amazon.Com IncAMZN2 holders
- Advanced Micro DevicesAMD2 holders
- Microsoft CorpMSFT2 holders
- Alphabet Inc-Cl CGOOG2 holders
- Intel CorpINTC2 holders
MRVL's price is not below its conservative value band. See current strike-zone stocks
Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-14
Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.
Stay Updated
New-quarter 13F moves and valuation updates, to your inbox.