The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 0.37 USD. With the latest stock price at 12.43 USD, the upside of Magnite Inc based on DCF is -97.0%.
Based on the latest price of 12.43 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 97.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.5% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.62) - 2.93 | 0.37 |
| Upside | -105.0% - -76.4% | -97.0% |