
Magnite Inc
NASDAQ:MGNI

Intrinsic Value
The intrinsic value of one
MGNI
stock under the Base Case scenario is
14.41
USD.
Compared to the current market price of 12.16 USD,
Magnite Inc
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Magnite Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Magnite Inc
Balance Sheet Decomposition
Magnite Inc
Current Assets | 1.7B |
Cash & Short-Term Investments | 483.2m |
Receivables | 1.2B |
Other Current Assets | 19.9m |
Non-Current Assets | 1.2B |
PP&E | 119.1m |
Intangibles | 1B |
Other Non-Current Assets | 6.4m |
Free Cash Flow Analysis
Magnite Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Magnite Inc
Revenue
|
668.2m
USD
|
Cost of Revenue
|
-258.8m
USD
|
Gross Profit
|
409.3m
USD
|
Operating Expenses
|
-358.2m
USD
|
Operating Income
|
51.1m
USD
|
Other Expenses
|
-28.3m
USD
|
Net Income
|
22.8m
USD
|
MGNI Profitability Score
Profitability Due Diligence
Magnite Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Magnite Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
MGNI Solvency Score
Solvency Due Diligence
Magnite Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Magnite Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MGNI Price Targets Summary
Magnite Inc
According to Wall Street analysts, the average 1-year price target for
MGNI
is 19.93 USD
with a low forecast of 11.11 USD and a high forecast of 26.25 USD.
Dividends
Current shareholder yield for MGNI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MGNI
stock under the Base Case scenario is
14.41
USD.
Compared to the current market price of 12.16 USD,
Magnite Inc
is
Undervalued by 16%.