MXL — Fair Value Analysis

MaxLinear, Inc.

Current: $92.59Overvalued

Fair Value Range

Bear Case (25th pct.)

$-1.89

-102.0% vs price

Base Case (Median)

$-0.48

-100.5% vs price

Bull Case (75th pct.)

$0.93

-99.0% vs price

$-1.89$-0.48$0.93

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-3.30	-103.6%	High (40%)
EV/FCF	$2.35	-97.5%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, MXL appears overvalued at the current price of $92.59. The base case fair value of $-0.48 implies 100.5% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.

Back to Valuation