US · MGNI
Magnite, Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10001
- Website
- magnite.com
Price · as of 2025-12-31
$13.72
Market cap 1.96B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.87 | +292.64% |
| Intrinsic Value(DCF) | $8.33 | -39.29% |
| Graham-Dodd Method(GD) | $4.64 | -66.18% |
| Graham Formula(GF) | $14.85 | +8.21% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.18 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $18.03 | $60.05 | $1,211.08 | $0.68 | $0.00 |
| 2015 | $17.05 | $101.79 | $21,482.23 | $5.41 | $1.09 |
| 2016 | $8.70 | $158.99 | $619.19 | $3.10 | $0.00 |
| 2017 | $1.72 | $29.37 | $0.00 | $0.00 | $107.55 |
| 2018 | $6.19 | $63.64 | $0.00 | $0.00 | $13.29 |
| 2019 | $9.17 | $80.17 | $0.55 | $0.00 | $0.00 |
| 2020 | $49.21 | $52.87 | $4.43 | $0.00 | $0.00 |
| 2021 | $11.04 | $165.63 | $166.72 | $0.00 | $0.06 |
| 2022 | $8.75 | $1,877.63 | $188.35 | $0.00 | $0.00 |
| 2023 | $11.60 | $30.09 | $252.86 | $0.00 | $0.00 |
| 2024 | $13.10 | $44.03 | $41.16 | $0.00 | $2.53 |
| 2025 | $13.56 | $53.87 | $15.39 | $4.64 | $14.85 |
AI valuation
Our deep-learning model estimates Magnite, Inc.'s (MGNI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.87
- Current price
- $13.72
- AI upside
- +292.64%
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
$8.33
-39.29% upside
Graham-Dodd
$4.64
-66.18% upside
Graham Formula
$14.85
+8.21% 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 |
| MGNI | Magnite, Inc. | $13.72 | 1.96B | +293% | -39% | -66% | +8% | 13.37 | 2.10 | 2.71 | 10.63 | 2.71 | -26.12 | 62.66% | 13.69% | 20.26% | 17.11% | 12.68% | 4.81% | 0.30 | 3.09 | 1.02 | 1.01 | -1.76 | 49375.00% | 685.00% | -1816.00% | 8.57% | 0.13 | 21.49% | 0.00% | 0.00% | 23.10% | 16.96 | 10.01 | 2.32 | 0.63 |
| BATRA | Atlanta Braves Holdings, … | $48.41 | 3.05B | -25% | -42% | -92% | — | -129.87 | 5.75 | 4.13 | 38.27 | — | 13.34 | 19.86% | 2.27% | -3.19% | -4.43% | 1.34% | -1.48% | 1.59 | 0.36 | 0.42 | 0.38 | 7.41 | -2600.00% | 1052.00% | 7268.00% | -3.96% | 0.07 | -10.04% | 0.00% | 0.00% | 0.00% | 225.79 | -31.29 | 5.12 | 1.48 |
| CMPR | Cimpress plc | $73.05 | 1.8B | +77% | -65% | — | -91% | 125.99 | -2.78 | 0.48 | 8.75 | — | -1.03 | 47.53% | 6.65% | 0.44% | -2.27% | 9.77% | 0.67% | -2.93 | 1.96 | 0.66 | 0.40 | 4.17 | -9098.00% | 338.00% | -5100.00% | 8.95% | 0.39 | 15.64% | 0.00% | 0.00% | 7.60% | 13.67 | 21.33 | 0.91 | 2.50 |
| GENI | Genius Sports Limited | $6.21 | 1.48B | +350% | +297% | — | — | -35.39 | 3.90 | 4.37 | 130.71 | — | 17.05 | 25.19% | -11.46% | -12.34% | -11.01% | -12.23% | -8.04% | 0.01 | — | 1.43 | 1.16 | -6.31 | -2895.00% | 2371.00% | -15138.00% | 0.79% | 0.41 | 3.68% | 0.00% | 0.00% | 0.77% | -36.36 | 120.88 | 4.17 | 4.70 |
| IAC | IAC InterActive Corp. | $38.32 | 2.97B | +57% | -47% | -19% | -4% | -27.86 | 0.61 | 1.21 | 11.77 | — | 1.17 | 66.81% | -4.06% | -4.35% | -2.02% | -1.30% | -1.25% | 0.30 | -1.04 | 2.75 | 2.51 | 1.63 | -7951.00% | -3714.00% | -8449.00% | 1.55% | 0.11 | 0.82% | 0.00% | 0.00% | 10.87% | -34.64 | 75.03 | 1.41 | 1.07 |
| IAS | Integral Ad Science Holdi… | $10.34 | 1.74B | — | — | -69% | -56% | — | — | — | — | — | — | 78.50% | 11.39% | 7.13% | 3.94% | 4.26% | 3.23% | 0.06 | 11.27 | 3.02 | 2.58 | -0.21 | 41339.00% | 1175.00% | -2096.00% | — | 1.40 | 7.94% | — | 0.00% | — | — | — | — | — |
| IHS | IHS Holding Limited | $8.00 | 2.68B | +177% | -78% | — | +539% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| MSGE | Madison Square Garden Ent… | $63.14 | 2.98B | -33% | -74% | -97% | -92% | 52.43 | -147.56 | 2.08 | 17.95 | — | -13.43 | 43.18% | 12.95% | 3.97% | -205.30% | 6.46% | 2.32% | -90.29 | 2.42 | 0.47 | 0.28 | 6.66 | -7407.00% | -172.00% | 688.00% | 4.74% | 0.23 | 8.62% | 0.00% | 0.00% | 2.02% | 25.56 | 33.53 | 3.31 | 1.44 |
| SPHR | Sphere Entertainment Co. | $119.01 | 4.29B | -68% | -72% | -78% | — | -7.61 | 0.63 | 1.49 | -104.21 | — | 0.80 | 46.65% | -33.23% | -19.54% | -8.03% | -5.95% | -4.11% | 0.63 | -4.27 | 0.63 | 0.58 | -40.19 | -13944.00% | 7895.00% | -6971.00% | -20.25% | -0.01 | -8.66% | 0.00% | 0.00% | 15.08% | -7.29 | -8.04 | 2.42 | 0.24 |
| WB | Weibo Corporation | $9.93 | 2.37B | +614% | +3% | -19% | +1% | 7.72 | 0.67 | 1.32 | 3.14 | — | 0.72 | 78.94% | 28.17% | 17.14% | 8.74% | 12.32% | 4.36% | 0.55 | 4.69 | 3.61 | 3.48 | 0.02 | -1888.00% | -29.00% | -906.00% | 24.92% | 0.66 | 19.55% | 8.38% | 64.60% | 12.94% | 3.79 | 3.24 | 1.07 | 1.96 |
About Magnite, Inc.
Magnite, Inc. operates an independent sell-side advertising platform in the United States and internationally. The company's platform offers applications and services for sellers of digital advertising inventory or publishers that own and operate CTV channels, applications, websites, and other digital media properties, to manage and monetize their inventory; and provides applications and services for buyers, including advertisers, agencies, agency trading desks, and demand side platforms to buy digital advertising inventory. It markets its technology solutions to buyers and sellers through a sales teams that operate from various locations. The company was formerly known as The Rubicon Project, Inc. and changed name to Magnite, Inc. in July 2020. Magnite, Inc. was incorporated in 2007 and is headquartered in New York, New York.
- CEO
- Michael G. Barrett
- Employees
- 905
- Beta
- 2.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.33 ÷ $13.72) − 1 = -39.29% (DCF, example).