The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 7.49 USD. With the latest stock price at 16.25 USD, the upside of Magnite Inc based on DCF is -53.9%.
Based on the latest price of 16.25 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 53.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.1% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.18 - 21.03 | 7.49 |
| Upside | -74.3% - 29.4% | -53.9% |