The Discounted Cash Flow (DCF) valuation of Magnolia Oil & Gas Corp (MGY) is 33.92 USD. With the latest stock price at 26.15 USD, the upside of Magnolia Oil & Gas Corp based on DCF is 29.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.9% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 28.07 - 43.10 | 33.92 |
| Upside | 7.4% - 64.8% | 29.7% |