image
Technology - Semiconductors - NASDAQ - US
$ 9.47
1.72 %
$ 801 M
Market Cap
-3.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MXL stock under the worst case scenario is HIDDEN Compared to the current market price of 9.47 USD, MaxLinear, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MXL stock under the base case scenario is HIDDEN Compared to the current market price of 9.47 USD, MaxLinear, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MXL stock under the best case scenario is HIDDEN Compared to the current market price of 9.47 USD, MaxLinear, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MXL

image
$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.0$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
361 M REVENUE
-48.00%
-223 M OPERATING INCOME
-484.37%
-245 M NET INCOME
100.00%
-45.3 M OPERATING CASH FLOW
-104.43%
-23.4 M INVESTING CASH FLOW
-47.14%
1.29 M FINANCING CASH FLOW
104.88%
92.2 M REVENUE
13.64%
-41.2 M OPERATING INCOME
38.31%
-57.8 M NET INCOME
100.00%
-27.8 M OPERATING CASH FLOW
9.41%
-3 M INVESTING CASH FLOW
49.61%
1.42 M FINANCING CASH FLOW
2550.00%
Balance Sheet MaxLinear, Inc.
image
Current Assets 323 M
Cash & Short-Term Investments 119 M
Receivables 85.5 M
Other Current Assets 119 M
Non-Current Assets 541 M
Long-Term Investments 0
PP&E 77.5 M
Other Non-Current Assets 464 M
13.71 %9.88 %13.81 %8.96 %53.63 %Total Assets$864.6m
Current Liabilities 182 M
Accounts Payable 31.4 M
Short-Term Debt 0
Other Current Liabilities 151 M
Non-Current Liabilities 166 M
Long-Term Debt 140 M
Other Non-Current Liabilities 26.1 M
9.01 %43.32 %40.17 %7.50 %Total Liabilities$348.4m
EFFICIENCY
Earnings Waterfall MaxLinear, Inc.
image
Revenue 361 M
Cost Of Revenue 166 M
Gross Profit 195 M
Operating Expenses 418 M
Operating Income -223 M
Other Expenses 21.8 M
Net Income -245 M
400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)361m(166m)195m(418m)(223m)(22m)(245m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
54.03% GROSS MARGIN
54.03%
-61.95% OPERATING MARGIN
-61.95%
-68.01% NET MARGIN
-68.01%
-47.49% ROE
-47.49%
-28.36% ROA
-28.36%
-33.62% ROIC
-33.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MaxLinear, Inc.
image
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -245 M
Depreciation & Amortization 54.1 M
Capital Expenditures 0
Stock-Based Compensation 0
Change in Working Capital 0
Others -82.4 M
Free Cash Flow -45.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MaxLinear, Inc.
image
Wall Street analysts predict an average 1-year price target for MXL of $24.8 , with forecasts ranging from a low of $15 to a high of $30 .
MXL Lowest Price Target Wall Street Target
15 USD 58.39%
MXL Average Price Target Wall Street Target
24.8 USD 162.23%
MXL Highest Price Target Wall Street Target
30 USD 216.79%
Price
Max Price Target
Min Price Target
Average Price Target
3030252520201515101055May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership MaxLinear, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.1 M USD 5
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.4 M USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
MaxLinear, Inc. Announces Conference Call to Review First Quarter 2025 Financial Results CARLSBAD, Calif.--(BUSINESS WIRE)--MaxLinear announces earnings conference call to occur on Wednesday, April 23, 2025 at 1:30pm PST/4:30pm EST. businesswire.com - 2 weeks ago
MaxLinear Unveils Rushmore™: Low-Power 1.6T PAM4 DSP for AI/ML and Data Center Networks CARLSBAD, Calif.--(BUSINESS WIRE)-- #AI--MaxLinear's new 1.6T Rushmore DSP enables < 25W optical modules. businesswire.com - 2 weeks ago
MaxLinear Showcases Full Suite of DSP Solutions for High-Speed AI/ML Datacenters at OFC 2025 CARLSBAD, Calif.--(BUSINESS WIRE)-- #AI--MaxLinear is excited to showcase its next-generation 1.6T Rushmore and 400G/800G Keystone PAM4 DSPs at OFC 2025 (booth 5961). businesswire.com - 3 weeks ago
MaxLinear Showcases Sierra Radio SoC Linearization Performance at MWC 2025 CARLSBAD, Calif.--(BUSINESS WIRE)-- #5G--Sierra demonstration highlights O-RU system integration, performance, flexibility, energy efficiency, and O-RAN interoperability. businesswire.com - 1 month ago
SOLiD Selects MaxLinear's Sierra Radio SoC for Next Generation 5G O-RAN Radio Unit CARLSBAD, Calif.--(BUSINESS WIRE)-- #5G--MaxLinear's Sierra Radio SoC enables SOLiD's next generation of indoor O-RUs. businesswire.com - 1 month ago
MaxLinear and RFHIC Deliver High-Efficiency Power Amplifier Solution for 5G Macro Cell Radio Units CARLSBAD, Calif.--(BUSINESS WIRE)-- #5G--RFHIC GaN power amplifiers and MaxLiner's Sierra single chip radio SoC deliver breakthrough energy efficiency for 5G macro cell radio units. businesswire.com - 1 month ago
MAXLINEAR ALERT: Bragar Eagel & Squire, P.C. is Investigating MaxLinear, Inc. on Behalf of Long-Term Stockholders and Encourages Investors to Contact the Firm NEW YORK, Feb. 24, 2025 (GLOBE NEWSWIRE) -- Bragar Eagel & Squire, P.C., a nationally recognized shareholder rights law firm, is investigating potential claims against MaxLinear, Inc. (NASDAQ: MXL) on behalf of long-term stockholders following a class action complaint that was filed against MaxLinear on August 31, 2023 with a Class Period from June 6, 2023 through July 26, 2023. Our investigation concerns whether the board of directors of MaxLinear have breached their fiduciary duties to the company. globenewswire.com - 1 month ago
Morelink Launches Next-Generation 5G Repeater Solutions in Partnership with MaxLinear TAIPEI, Taiwan--(BUSINESS WIRE)--Morelink Technology Corporation announced the launch of its groundbreaking 5G Repeater platform, powered by MaxLinear MxL1600 RF transceivers. businesswire.com - 1 month ago
MaxLinear Announces New Employee Inducement Grants CARLSBAD, Calif.--(BUSINESS WIRE)--MaxLinear announces new employee inducement equity award grants. businesswire.com - 1 month ago
MaxLinear, Inc. (MXL) Q4 2024 Earnings Call Transcript MaxLinear, Inc. (NASDAQ:MXL ) Q4 2024 Results Earnings Conference Call January 29, 2025 4:30 PM ET Company Participants Leslie Green - Investor Relations Kishore Seendripu - Chief Executive Officer Steven Litchfield - Chief Financial Officer & Chief Corporate Strategy Officer Conference Call Participants Tore Svanberg - Stifel Ross Seymore - Deutsche Bank Tim Savageaux - Northland Capital Markets Quinn Bolton - Needham & Company Suji Desilva - ROTH Capital Sam Feldman - BNP Paribas David Williams - Benchmark Company Alek Valero - Loop Capital Markets Christopher Rolland - Susquehanna International Group Operator Greetings. Welcome to the MaxLinear Fourth Quarter 2024 Earnings Conference Call. seekingalpha.com - 2 months ago
MaxLinear (MXL) Reports Q4 Loss, Tops Revenue Estimates MaxLinear (MXL) came out with a quarterly loss of $0.09 per share versus the Zacks Consensus Estimate of a loss of $0.13. This compares to earnings of $0.01 per share a year ago. zacks.com - 2 months ago
3 AI Stocks That Could Double in 2025 After AI had its “iPhone moment” with the release of ChatGPT in late 2022, leading stocks in the space have seen phenomenal returns. 247wallst.com - 3 months ago
8. Profile Summary

MaxLinear, Inc. MXL

image
COUNTRY US
INDUSTRY Semiconductors
MARKET CAP $ 801 M
Dividend Yield 0.00%
Description 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.
Contact 5966 La Place Court, Carlsbad, CA, 92008 https://www.maxlinear.com
IPO Date March 24, 2010
Employees 1294
Officers Dr. Kishore Seendripu Ph.D. Co-Founder, Chairman, Chief Executive Officer & President Mr. William Kelly Jones Vice President of Worldwide Operations Ms. Kathi Guiney SPHR Vice President of Human Resources Mr. Michael Bollesen Vice President of Sales Ms. Connie H. Kwong Corporate Controller & Principal Accounting Officer Dr. Curtis Ling Ph.D. Co-Founder & Chief Technical Officer Mr. Brian D. Nugent C.F.A. Head-Investor Relations Leslie Green Investor Relations Contact Officer Mr. Steven G. Litchfield Chief Financial Officer & Chief Corporate Strategy Officer