Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Magnite
MGNI
Magnite
Privacy Crackdowns Will Pressure Ad Tech While Niche Opportunities Emerge
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 13 Analysts
Published
13 Jul 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$19.00
17.2% overvalued
intrinsic discount
09 Aug
US$22.26
Loading
1Y
77.8%
7D
-0.5%
Author's Valuation
US$19.0
17.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$19.0
17.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-233m
875m
2014
2017
2020
2023
2025
2026
2028
Revenue US$874.7m
Earnings US$116.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.54%
Media revenue growth rate
0.13%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.02%
Calculation
US$116.50m
Earnings '28
x
29.29x
PE Ratio '28
=
US$3.41b
Market Cap '28
US$3.41b
Market Cap '28
/
146.22m
No. shares '28
=
US$23.34
Share Price '28
US$23.34
Share Price '28
Discounted to 2025 @ 7.15% p.a.
=
US$18.97
Fair Value '25