The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 1.85 USD. With the latest stock price at 23.87 USD, the upside of Magnite Inc based on DCF is -92.2%.
Based on the latest price of 23.87 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 92.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.5% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.53 - 5.84 | 1.85 |
| Upside | -97.8% - -75.5% | -92.2% |