Stock Analysis on Net
Stock Analysis on Net

Marvell Technology Inc. (NASDAQ:MRVL)

Market Value Added (MVA)

Microsoft Excel

MVA

Marvell Technology Inc., MVA calculation

US$ in thousands

Microsoft Excel
Jan 31, 2026 Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021
Fair value of borrowings1 4,500,000 3,990,600 4,000,000 4,222,500 4,588,125 1,300,000
Operating lease liability 319,700 279,300 235,400 245,400 178,500 136,878
Market value of common equity 79,071,692 60,497,085 58,567,580 35,055,779 55,318,950 32,406,572
Preferred stock, $0.002 par value; no shares issued and outstanding — — — — — —
Market (fair) value of Marvell 83,891,392 64,766,985 62,802,980 39,523,679 60,085,575 33,843,450
Less: Invested capital2 19,075,400 17,756,100 19,040,600 20,025,300 20,017,061 9,144,445
MVA 64,815,992 47,010,885 43,762,380 19,498,379 40,068,514 24,699,005

Based on: 10-K (reporting date: 2026-01-31), 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30).

1 Fair value of debt. See details »

2 Invested capital. See details »


The analysis of Market Value Added (MVA) reveals a period of significant volatility followed by a strong growth trajectory. MVA remained positive throughout the observed timeframe, indicating that the market consistently valued the organization above its invested capital. The overall trend demonstrates a substantial increase in shareholder wealth creation, particularly in the latter years of the period.

Market Value Dynamics
The market value exhibited substantial fluctuations, rising from $33.8 billion in 2021 to $60.1 billion in 2022, before experiencing a correction to $39.5 billion in 2023. A subsequent recovery trend is observed, with values climbing steadily to reach $83.9 billion by January 31, 2026. This trajectory suggests a high sensitivity to market sentiment and external economic factors.
Invested Capital Trends
A sharp increase in invested capital occurred between 2021 and 2022, where the figure rose from $9.1 billion to approximately $20.0 billion. Following this expansion, invested capital stabilized, fluctuating between $17.8 billion and $20.0 billion through 2026. This indicates a transition from a period of aggressive capital deployment to a phase of capital optimization.
Market Value Added Performance
MVA closely mirrored the movements of the fair market value. After growing to $40.1 billion in 2022, MVA declined sharply to $19.5 billion in 2023, coinciding with the dip in market valuation. However, a robust recovery followed, with MVA increasing to $43.8 billion in 2024 and accelerating to $64.8 billion by 2026. The widening gap between market value and invested capital in the final years indicates a substantial increase in the perceived future earning potential of the organization.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


MVA Spread Ratio

Marvell Technology Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2026 Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 64,815,992 47,010,885 43,762,380 19,498,379 40,068,514 24,699,005
Invested capital2 19,075,400 17,756,100 19,040,600 20,025,300 20,017,061 9,144,445
Performance Ratio
MVA spread ratio3 339.79% 264.76% 229.84% 97.37% 200.17% 270.10%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. — 426.92% 213.10% 370.13% 119.87% 2,219.60%
Analog Devices Inc. — 210.40% 165.45% 117.77% 103.56% 117.94%
Applied Materials Inc. — 929.00% 640.75% 671.06% 515.59% 815.05%
Broadcom Inc. — 986.32% 681.05% 780.11% 327.90% 373.48%
Intel Corp. — 119.34% 29.14% 136.50% 56.17% 138.47%
KLA Corp. 2,374.79% 1,241.79% 1,008.93% 749.49% 664.85% 735.96%
Lam Research Corp. 2,097.95% 714.60% 628.85% 511.21% 404.85% 617.13%
Micron Technology Inc. 1,078.90% 269.47% 136.73% 66.27% 17.46% 81.70%
NVIDIA Corp. 4,383.73% 6,599.24% 5,287.84% 2,593.21% 3,533.65% 2,455.53%
Qualcomm Inc. — 547.82% 553.50% 331.81% 372.61% 739.14%
Texas Instruments Inc. — 645.94% 570.65% 565.70% 853.39% 887.48%

Based on: 10-K (reporting date: 2026-01-31), 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30).

1 MVA. See details »

2 Invested capital. See details »

3 2026 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 64,815,992 ÷ 19,075,400 = 339.79%

4 Click competitor name to see calculations.


The analysis of value creation metrics reveals a period of significant volatility followed by a strong growth trajectory in market valuation. The relationship between market value added and invested capital indicates shifting patterns in capital efficiency and market sentiment over the observed period.

Market Value Added (MVA) Trends
MVA experienced substantial fluctuations, beginning at 24.7 billion USD in 2021 and reaching a peak of 64.8 billion USD by 2026. A sharp contraction occurred in 2023, with the value dropping to 19.5 billion USD, marking the lowest point in the series. This was followed by a consistent and aggressive recovery from 2024 through 2026.
Invested Capital Dynamics
Invested capital saw a dramatic increase between 2021 and 2022, more than doubling from 9.1 billion USD to 20.0 billion USD. Following this expansion, the capital base remained relatively stable, showing a slight downward trend to 17.8 billion USD by 2025, before returning to 19.1 billion USD in 2026.
MVA Spread Ratio Performance
The MVA spread ratio exhibited a V-shaped trend. Starting at 270.10% in 2021, the ratio declined steadily to a minimum of 97.37% in 2023. This decline suggests that during 2023, the market value added was nearly equal to the invested capital, reflecting a period of reduced value creation efficiency. However, the ratio rebounded strongly thereafter, climbing to 229.84% in 2024 and reaching a peak of 339.79% by 2026.

The observed data suggests a successful recovery from the 2023 downturn. The expansion of the MVA spread ratio in the final three years, achieved while maintaining a relatively stable invested capital base, indicates a significant increase in the company's ability to generate market value relative to the capital employed.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


MVA Margin

Marvell Technology Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2026 Feb 1, 2025 Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 64,815,992 47,010,885 43,762,380 19,498,379 40,068,514 24,699,005
 
Net revenue 8,194,600 5,767,300 5,507,700 5,919,600 4,462,383 2,968,900
Add: Increase (decrease) in deferred revenue 18,000 (21,100) (2,000) 6,200 22,816 10,499
Adjusted net revenue 8,212,600 5,746,200 5,505,700 5,925,800 4,485,199 2,979,399
Performance Ratio
MVA margin2 789.23% 818.12% 794.86% 329.04% 893.35% 828.99%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. — 760.86% 481.21% 944.62% 297.25% 836.71%
Analog Devices Inc. — 803.27% 763.82% 422.86% 388.08% 757.72%
Applied Materials Inc. — 658.93% 445.92% 449.88% 297.74% 520.10%
Broadcom Inc. — 2,316.49% 1,861.97% 1,364.98% 613.40% 879.63%
Intel Corp. — 263.29% 50.65% 231.83% 78.99% 155.07%
KLA Corp. 1,793.43% 949.75% 865.83% 595.34% 562.11% 725.36%
Lam Research Corp. 1,632.64% 597.49% 638.38% 448.84% 298.83% 497.72%
Micron Technology Inc. 779.18% 435.43% 286.66% 225.16% 29.56% 135.02%
NVIDIA Corp. 2,123.15% 2,389.97% 2,669.68% 2,051.63% 2,368.66% 1,919.74%
Qualcomm Inc. — 387.02% 438.87% 291.70% 248.18% 445.16%
Texas Instruments Inc. — 1,044.46% 954.68% 729.45% 748.35% 793.86%

Based on: 10-K (reporting date: 2026-01-31), 10-K (reporting date: 2025-02-01), 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30).

1 MVA. See details »

2 2026 Calculation
MVA margin = 100 × MVA ÷ Adjusted net revenue
= 100 × 64,815,992 ÷ 8,212,600 = 789.23%

3 Click competitor name to see calculations.


The analysis of Market Value Added (MVA) and its relationship with adjusted net revenue reveals a period of significant volatility followed by a sustained recovery and expansion phase.

Market Value Added (MVA) Performance
The MVA experienced a fluctuating trajectory over the observed period. After an initial increase from 24.7 billion USD in January 2021 to 40.1 billion USD in January 2022, a substantial contraction occurred in January 2023, where the value dropped to 19.5 billion USD. This downturn was followed by a strong recovery, with the MVA rising to 43.8 billion USD in February 2024 and continuing an upward trend to reach 64.8 billion USD by January 2026.
Adjusted Net Revenue Growth
Revenue demonstrated a generally positive growth trend, increasing from 2.98 billion USD in January 2021 to 5.93 billion USD in January 2023. A marginal decline was noted in February 2024 (5.51 billion USD), followed by a slight recovery in February 2025 (5.75 billion USD) and a significant projected increase to 8.21 billion USD by January 2026.
MVA Margin Dynamics
The MVA margin exhibited extreme volatility, peaking at 893.35% in January 2022 before plummeting to 329.04% in January 2023. This sharp decline is particularly notable as it occurred while adjusted net revenue was actually increasing, suggesting a significant market devaluation or an increase in the cost of capital during that period. From February 2024 onward, the margin stabilized and remained consistently high, fluctuating between 789.23% and 818.12%.

The divergence observed in January 2023 highlights a period where market valuation decoupled from revenue growth. However, the subsequent alignment of increasing revenue and rising MVA from 2024 through 2026 indicates a restoration of market confidence and a consistent expansion of value creation relative to the company's operational scale.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?