The Discounted Cash Flow (DCF) valuation of Magnite Inc (MGNI) is 0.78 USD. With the latest stock price at 17.10 USD, the upside of Magnite Inc based on DCF is -95.4%.
Based on the latest price of 17.10 USD and our DCF valuation, Magnite Inc (MGNI) is a sell. selling MGNI stocks now will result in a potential gain of 95.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.46) - 5.42 | 0.78 |
| Upside | -102.7% - -68.3% | -95.4% |