The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 8.76 USD. With the latest stock price at 11.88 USD, the upside of Magnite Inc based on DCF is -26.3%.
Based on the latest price of 11.88 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.6% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.36 - 21.49 | 8.76 |
| Upside | -54.9% - 80.9% | -26.3% |