The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is (20.43) USD. With the latest stock price at 16.90 USD, the upside of Magnite Inc based on DCF is -220.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.3% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (34.53) - (15.03) | (20.43) |
| Upside | -304.3% - -189.0% | -220.9% |