(MXL) MaxLinear - Overview
Sector: Technology | Industry: Semiconductors | Exchange: NASDAQ (USA) | Market Cap: 1.852m USD | Total Return: 115.3% in 12m
Industry Rotation: +17.6
Avg Turnover: 17.3M USD
Peers RS (IBD): 50.0
EPS Trend: -75.1%
Qual. Beats: 0
Rev. Trend: -78.7%
Qual. Beats: 0
Warnings
Interest Coverage Ratio -13.0 is critical
Altman Z'' -4.11 < 1.0 - financial distress zone
Volatile
Tailwinds
No distinct edge detected
MaxLinear Inc. designs and sells communication systems-on-chip globally. Their products integrate radio frequency, analog, mixed-signal, and digital processing components.
MXLs technology is applied in diverse electronic devices, including 4G/5G base stations, optical transceivers, Wi-Fi/wireline routers, and various broadband modems. The semiconductor industry is characterized by high R&D investment and rapid technological obsolescence.
The company distributes its products to electronics distributors, module makers, and original equipment manufacturers through direct sales, representatives, and a distributor network. This business model often involves long sales cycles and deep customer integration.
Founded in 2003 and headquartered in Carlsbad, California, MaxLinear operates within the Semiconductors GICS Sub-Industry.
To further investigate MXLs financial performance and market position, consider exploring ValueRays detailed analytics.
- Broadband access product sales drive revenue
- Connectivity solutions demand impacts growth
- Infrastructure market spending influences sales
- Semiconductor supply chain disruptions increase costs
| Net Income: -136.7m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.01 > 0.02 and ΔFCF/TA 8.15 > 1.0 |
| NWC/Revenue: 13.43% < 20% (prev 39.15%; Δ -25.72% < -1%) |
| CFO/TA 0.02 > 3% & CFO 19.6m > Net Income -136.7m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 1.34 > 1.5 & < 3 |
| Outstanding Shares: last quarter (87.2m) vs 12m ago 3.26% < -2% |
| Gross Margin: 56.51% > 18% (prev 0.53%; Δ 5.60k% > 0.5%) |
| Asset Turnover: 56.23% > 50% (prev 41.59%; Δ 14.64% > 0%) |
| Interest Coverage Ratio: -13.01 > 6 (EBITDA TTM -90.6m / Interest Expense TTM 10.1m) |
| A: 0.08 (Total Current Assets 248.8m - Total Current Liabilities 186.0m) / Total Assets 796.4m |
| B: -0.63 (Retained Earnings -500.4m / Total Assets 796.4m) |
| C: -0.16 (EBIT TTM -130.8m / Avg Total Assets 831.6m) |
| D: -1.45 (Book Value of Equity -499.4m / Total Liabilities 344.5m) |
| Altman-Z'' Score: -4.11 = D |
| DSRI: 0.42 (Receivables 46.1m/85.5m, Revenue 467.6m/360.5m) |
| GMI: 0.94 (GM 56.51% / 53.37%) |
| AQI: 1.13 (AQ_t 0.61 / AQ_t-1 0.54) |
| SGI: 1.30 (Revenue 467.6m / 360.5m) |
| TATA: -0.20 (NI -136.7m - CFO 19.6m) / TA 796.4m) |
| Beneish M-Score: -3.47 (Cap -4..+1) = AA |
Over the past week, the price has changed by +15.50%, over one month by +26.17%, over three months by +16.19% and over the past year by +115.25%.
- StrongBuy: 4
- Buy: 0
- Hold: 7
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 21.6 | 1.1% |
P/S = 3.9611
P/B = 2.8888
P/EG = 0.3937
Revenue TTM = 467.6m USD
EBIT TTM = -130.8m USD
EBITDA TTM = -90.6m USD
Long Term Debt = 123.6m USD (from longTermDebt, last quarter)
Short Term Debt = 9.10m USD (from shortTermDebt, last quarter)
Debt = 157.3m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 83.1m USD (from netDebt column, last quarter)
Enterprise Value = 1.94b USD (1.85b + Debt 157.3m - CCE 74.2m)
Interest Coverage Ratio = -13.01 (Ebit TTM -130.8m / Interest Expense TTM 10.1m)
EV/FCF = 275.7x (Enterprise Value 1.94b / FCF TTM 7.02m)
FCF Yield = 0.36% (FCF TTM 7.02m / Enterprise Value 1.94b)
FCF Margin = 1.50% (FCF TTM 7.02m / Revenue TTM 467.6m)
Net Margin = -29.23% (Net Income TTM -136.7m / Revenue TTM 467.6m)
Gross Margin = 56.51% ((Revenue TTM 467.6m - Cost of Revenue TTM 203.4m) / Revenue TTM)
Gross Margin QoQ = 57.58% (prev 56.58%)
Tobins Q-Ratio = 2.43 (Enterprise Value 1.94b / Total Assets 796.4m)
Interest Expense / Debt = 1.52% (Interest Expense 2.39m / Debt 157.3m)
Taxrate = 21.0% (US default 21%)
NOPAT = -103.4m (EBIT -130.8m * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 1.34 (Total Current Assets 248.8m / Total Current Liabilities 186.0m)
Debt / Equity = 0.35 (Debt 157.3m / totalStockholderEquity, last quarter 451.9m)
Debt / EBITDA = -0.92 (negative EBITDA) (Net Debt 83.1m / EBITDA -90.6m)
Debt / FCF = 11.84 (Net Debt 83.1m / FCF TTM 7.02m)
Total Stockholder Equity = 474.5m (last 4 quarters mean from totalStockholderEquity)
RoA = -16.44% (Net Income -136.7m / Total Assets 796.4m)
RoE = -28.80% (Net Income TTM -136.7m / Total Stockholder Equity 474.5m)
RoCE = -21.87% (EBIT -130.8m / Capital Employed (Equity 474.5m + L.T.Debt 123.6m))
RoIC = -17.29% (negative operating profit) (NOPAT -103.4m / Invested Capital 597.9m)
WACC = 12.32% (E(1.85b)/V(2.01b) * Re(13.26%) + D(157.3m)/V(2.01b) * Rd(1.52%) * (1-Tc(0.21)))
Discount Rate = 13.26% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 3.35%
[DCF] Terminal Value 53.90% ; FCFF base≈7.02m ; Y1≈4.61m ; Y5≈2.11m
[DCF] Fair Price = N/A (negative equity: EV 24.2m - Net Debt 83.1m = -58.9m; debt exceeds intrinsic value)
EPS Correlation: -75.08 | EPS CAGR: -35.78% | SUE: 0.32 | # QB: 0
Revenue Correlation: -78.73 | Revenue CAGR: -16.13% | SUE: 0.47 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.19 | Chg7d=+0.020 | Chg30d=+0.020 | Revisions Net=+11 | Analysts=11
EPS current Year (2026-12-31): EPS=0.86 | Chg7d=+0.112 | Chg30d=+0.111 | Revisions Net=+11 | Growth EPS=+177.3% | Growth Revenue=+20.9%
EPS next Year (2027-12-31): EPS=1.14 | Chg7d=+0.079 | Chg30d=+0.083 | Revisions Net=+6 | Growth EPS=+32.1% | Growth Revenue=+10.7%
[Analyst] Revisions Ratio: +1.00 (11 Up / 0 Down within 30d for Next Quarter)