The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 11.79 USD. With the latest stock price at 23.77 USD, the upside of Magnite Inc based on DCF is -50.4%.
Based on the latest price of 23.77 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.4% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.00 - 23.42 | 11.79 |
| Upside | -66.3% - -1.5% | -50.4% |