MaxLinear, Inc.

MaxLinear, Inc.

MXLยทNASDAQ

$91.39

-6.0%
TechnologySemiconductors

MaxLinear, Inc. provides radiofrequency (RF), high-performance analog, and mixed-signal communications systems-on-chip solutions (SoCs) for the connected home, wired and wireless infrastructure, and industrial and multi-market applications worldwide. Its products integrate various portions of a high-speed communication system, including RF, high-performance analog, mixed-signal, digital signal processing, security engines, data compression, networking layers, and power management. The company offers broadband radio transceiver front ends, data converters, embedded systems and software architecture, and architecture and system design for highly integrated end-to-end communication platform solutions. Its products are used in various electronic devices, such as cable data over cable service interface specifications (DOCSIS), fiber and DSL broadband modems and gateways; Wi-Fi and wireline routers for home networking; radio transceivers and modems for 4G/5G base-station and backhaul infrastructure; and fiber-optic modules for data center, metro, and long-haul transport networks, as well as power management and interface products. It serves electronics distributors, module makers, original equipment manufacturers (OEMs), and original design manufacturers (ODMs) through a direct sales force, third-party sales representatives, and a network of distributors. The company was incorporated in 2003 and is headquartered in Carlsbad, California.

At a Glance

Live Snapshot
Market Cap$8.18B
EPS-1.5800
P/E Ratio-57.84
Earnings Date07/22/2026
MaxLinear, Inc.

MaxLinear, Inc. Fair Value Envelope

MXL ยท NASDAQ

Our analysis suggests that MXL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $91.39, this represents a potential HIDDEN relative to our calculated worth for MaxLinear, Inc..

Intrinsic Value
Current Price: $91.39

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$155.5B
+ Cash & Equivalents$74.2M
Firm Value$155.5B
- Debt$157.3M
Equity Value$155.4B
/ Shares Outstanding87,372,800B
DCF Value$1.8K
UNDERVALUED BY 1846%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$39.2M
$78.5M
$157.0M
$313.9M
$627.8M
$1.3B
$2.5B
$5.0B
$10.0B
$20.1B
Maintenance CapEx
-$5.0M
-$10.1M
-$20.2M
-$40.3M
-$80.6M
-$161.3M
-$322.5M
-$645.0M
-$1.3B
-$2.6B
Owner Earnings
$34.2M
$68.4M
$136.8M
$273.6M
$547.2M
$1.1B
$2.2B
$4.4B
$8.8B
$17.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$31.7M
$58.6M
$108.6M
$201.1M
$372.4M
$689.6M
$1.3B
$2.4B
$4.4B
$8.1B
Terminal Value represents 88.7% of Enterprise Value