The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 0.73 USD. With the latest stock price at 22.68 USD, the upside of Magnite Inc based on DCF is -96.8%.
Based on the latest price of 22.68 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 96.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.6% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.56) - 6.19 | 0.73 |
| Upside | -102.5% - -72.7% | -96.8% |