The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 0.27 USD. With the latest stock price at 22.57 USD, the upside of Magnite Inc based on DCF is -98.8%.
Based on the latest price of 22.57 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 98.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.1% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.70) - 3.22 | 0.27 |
| Upside | -103.1% - -85.7% | -98.8% |