The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 2.73 USD. With the latest stock price at 15.84 USD, the upside of Magnite Inc based on DCF is -82.8%.
Based on the latest price of 15.84 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 82.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.2% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.45 - 6.94 | 2.73 |
| Upside | -90.8% - -56.2% | -82.8% |