The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 1.75 USD. With the latest stock price at 18.31 USD, the upside of Magnite Inc based on DCF is -90.4%.
Based on the latest price of 18.31 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 90.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.7% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.46 - 5.64 | 1.75 |
| Upside | -97.5% - -69.2% | -90.4% |