MAGNITE, INC. (MGNI)
Services-Computer Programming, Data Processing, Etc. · Technology · $2.7B
Intrinsic Value (Consensus)
$23.54
Current Price
$18.55
Margin of Safety
+26.9%
26.9% Below Intrinsic Value
Value: $24
Price: $19
Valuation Model Estimates
Current Price: $18.55
DCF (Discounted Cash Flow)
$54.20
Graham Number
$11.73
Earnings Power Value
$9.22
Relative Value (P/E)
$19.00
Dividend Discount Model
Not applicable
—
Consensus Value
$23.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
76
Profitability
22/25
Strength
19/25
Valuation
19/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $0.95
- EPS (Forward)
- $1.14
- Book Value
- $6.44
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 15.7%
- Debt/Equity
- 60%
- Revenue Growth
- 6.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance