US · MAGN
Magnera Corp.
- Sector
- Industrials · Manufacturing - Textiles
- Headquarters
- Charlotte
- Website
- magnera.com
Price · as of 2024-12-31
$10.22
Market cap 461.02M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $345.86 | +3,284.15% |
| Intrinsic Value(DCF) | $138.88 | +1,258.9% |
| Graham-Dodd Method(GD) | $21.34 | +108.78% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $111.94 | $56.57 | $112.68 | $16.23 | $45.55 |
| 2011 | $155.67 | $76.10 | $87.02 | $12.61 | $21.71 |
| 2012 | $188.95 | $94.83 | $0.00 | $17.77 | $11.54 |
| 2013 | $304.22 | $135.73 | $0.21 | $20.18 | $33.48 |
| 2014 | $259.98 | $123.01 | $0.00 | $18.98 | $26.91 |
| 2015 | $202.98 | $90.59 | $0.00 | $18.08 | $0.93 |
| 2016 | $223.87 | $114.77 | $0.00 | $10.88 | $0.00 |
| 2017 | $243.30 | $107.62 | $0.00 | $9.79 | $3.09 |
| 2018 | $146.86 | $131.81 | $0.00 | $0.00 | $0.00 |
| 2019 | $161.41 | $813.82 | $0.00 | $0.00 | $0.00 |
| 2020 | $224.47 | $103.67 | $0.00 | $4.92 | $4.36 |
| 2021 | $159.33 | $72.31 | $0.00 | $0.00 | $5.21 |
| 2022 | $41.73 | $161.35 | $261.06 | $0.00 | $0.00 |
| 2023 | $27.56 | $26.13 | $111.92 | $0.00 | $0.00 |
| 2024 | $20.11 | $345.86 | $710.74 | $21.34 | $0.00 |
AI valuation
Our deep-learning model estimates Magnera Corp.'s (MAGN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $345.86
- Current price
- $10.22
- AI upside
- +3,284.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$138.88
+1,258.9% upside
Graham-Dodd
$21.34
+108.78% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MAGN | Magnera Corp. | $10.22 | 461.02M | +3,284% | +1,259% | +109% | — | -4.56 | 0.33 | 0.32 | 10.75 | -4.84 | 0.54 | 10.84% | -6.45% | -7.04% | -12.86% | -5.59% | -7.05% | 0.96 | -47.00 | 1.62 | 1.08 | 7.77 | 9427.00% | 5785.00% | -30207.00% | 17.09% | 0.35 | 4.76% | 0.00% | 0.00% | 0.00% | -17.99 | 21.13 | 1.16 | 1.36 |
| ACTG | Acacia Research Corporati… | $4.19 | 404.17M | +1,250% | -59% | -27% | — | -11.98 | 0.81 | 3.40 | 72.32 | — | 0.97 | 24.24% | -26.92% | -29.48% | -6.41% | -13.39% | -4.99% | 0.24 | -5.11 | 8.89 | 7.64 | -52.44 | -16207.00% | -223.00% | 24342.00% | -23.71% | 1.06 | -44.07% | 0.00% | 0.00% | 4.88% | -6.26 | -2.09 | 1.69 | 1.32 |
| AIRJ | AirJoule Technologies Cor… | $3.23 | 215.87M | — | — | — | — | 1.83 | 1.57 | — | -32.82 | 0.02 | 1.57 | 0.00% | — | — | 175.21% | -43.92% | 116.46% | 0.00 | — | 7.83 | 7.67 | 2.49 | 1175294.00% | — | 36694.00% | -6.15% | -6.04 | -22.27% | 0.00% | 0.00% | 6.97% | -5.57 | -15.12 | — | 2.26 |
| BNC | CEA Industries Inc. Commo… | $3.42 | 2.74M | +26,271% | +19,910% | — | +5,911% | -2.25 | 0.77 | 2.52 | 0.67 | — | 0.77 | -7.83% | -113.15% | -112.22% | -29.32% | -4119.51% | -26.07% | 0.03 | — | 9.80 | 9.42 | 2.91 | -254.00% | -5943.00% | -5015.00% | -43.17% | -2.97 | -3968.01% | 0.00% | 0.00% | 0.00% | 0.66 | 0.69 | -0.75 | -1.49 |
| CMDB | Costamare Bulkers Holding… | $19.08 | 463.67M | — | — | — | — | — | — | — | — | — | — | 11.46% | -2.81% | -8.22% | -21.91% | -3.13% | -8.10% | 1.69 | -1.23 | 0.57 | 0.24 | -19.76 | -3350.00% | 8027.00% | -1626.00% | — | -0.13 | -21.26% | — | 0.00% | — | — | — | — | — |
| MG | Mistras Group, Inc. | $15.28 | 482.06M | +121% | -73% | -76% | -54% | 16.89 | 1.61 | 0.44 | 6.78 | — | -14.19 | 29.21% | 5.46% | 2.60% | 9.76% | 8.08% | 3.59% | 1.01 | 2.33 | 1.50 | 1.27 | 2.46 | -20345.00% | 343.00% | 77586.00% | 8.47% | 0.44 | 7.03% | 0.00% | 0.00% | 5.61% | 12.64 | 18.55 | 0.69 | 2.34 |
| NPWR | NET Power Inc. | $1.93 | 161.97M | +1,221% | +217% | -65% | — | -3.09 | 0.78 | 2034.56 | -0.02 | — | -0.54 | -685.20% | -72528.40% | -19676.40% | -22.86% | -113.06% | -6.91% | 0.00 | — | 28.65 | 28.55 | 1.95 | -6417.00% | 4286.00% | 6736.00% | -19.96% | -1.77 | -67.36% | 0.00% | 0.00% | 0.00% | -0.02 | -0.04 | 16.69 | 2.24 |
| PANL | Pangaea Logistics Solutio… | $9.35 | 607.5M | +6% | -79% | -32% | +4% | 6.91 | 0.51 | 0.41 | 6.44 | 80.17 | 0.52 | 13.62% | 9.03% | 5.39% | 8.45% | 7.89% | 3.87% | 0.93 | 2.40 | 1.76 | 1.25 | 3.77 | 862.00% | 746.00% | -11410.00% | -1.70% | 0.60 | -0.61% | 8.52% | 58.90% | 8.52% | 10.94 | -141.70 | 0.99 | 1.39 |
| PKOH | Park-Ohio Holdings Corp. | $25.74 | 370.76M | +189% | -64% | -16% | -24% | 9.51 | 0.91 | 0.18 | 7.31 | 2.29 | 2.05 | 16.99% | 5.23% | 1.92% | 10.41% | 8.29% | 2.35% | 2.02 | 1.83 | 2.32 | 0.84 | 4.90 | 41452.00% | -21.00% | -10717.00% | -0.53% | 0.08 | -0.17% | 2.22% | 21.10% | 9.33% | 10.58 | -572.79 | 0.55 | 2.29 |
| WNC | Wabash National Corporati… | $10.15 | 411.24M | +585% | -55% | +144% | — | 1.93 | 1.11 | 0.27 | 2.26 | — | 3.64 | 3.81% | 20.81% | 13.71% | 76.10% | 37.34% | 16.39% | 1.21 | 15.06 | 1.39 | 0.50 | 1.13 | -17922.00% | -2075.00% | -12893.00% | -3.19% | 0.04 | -2.03% | 3.37% | 6.50% | 11.62% | 2.55 | -62.88 | 0.53 | 3.01 |
About Magnera Corp.
Magnera Corp. engages in a wide range of products, including components for absorbent hygiene products, protective apparel, wipes, specialty building and construction products, and products serving the food and beverage industry. The company was founded on November 4, 2024 and is headquartered in Charlotte, NC.
- CEO
- Curtis L. Begle
- Employees
- 9K
- Beta
- 1.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($138.88 ÷ $10.22) − 1 = +1,258.9% (DCF, example).