Magnite, Inc. (MGNI) DCF Valuation

Magnite ، Inc. (MGNI) تقييم DCF

US | Communication Services | Advertising Agencies | NASDAQ
Magnite, Inc. (MGNI) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Magnite, Inc. (MGNI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

عزز استراتيجياتك الاستثمارية مع Magnite، Inc. (MGNI) حاسبة DCF! انغمس في البيانات المالية الحقيقية، واضبط توقعات النمو والنفقات، ولاحظ كيف تؤثر التعديلات على القيمة الجوهرية لشركة Magnite، Inc. (MGNI) في الوقت الفعلي.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 221.6 468.4 577.1 619.7 668.2 899.4 1,210.6 1,629.4 2,193.2 2,952.1
Revenue Growth, % 0 111.35 23.2 7.39 7.82 34.6 34.6 34.6 34.6 34.6
EBITDA 12.6 71.4 109.7 115.6 51.1 119.1 160.4 215.8 290.5 391.0
EBITDA, % 5.67 15.24 19.01 18.66 7.65 13.25 13.25 13.25 13.25 13.25
Depreciation 48.5 146.5 216.1 240.8 -2.4 232.2 312.5 420.7 566.2 762.2
Depreciation, % 21.87 31.28 37.44 38.86 -0.36353 25.82 25.82 25.82 25.82 25.82
EBIT -35.9 -75.1 -106.3 -125.2 53.5 -113.1 -152.2 -204.8 -275.7 -371.1
EBIT, % -16.2 -16.04 -18.43 -20.2 8.01 -12.57 -12.57 -12.57 -12.57 -12.57
Total Cash 117.7 230.4 326.3 326.2 483.2 510.4 687.1 924.8 1,244.8 1,675.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 471.7 927.8 976.5 1,176.3 1,200.0
Account Receivables, % 212.82 198.07 169.22 189.81 179.6
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000213 0.000000173 0 0 0.0000000774 0.0000000774 0.0000000774 0.0000000774 0.0000000774
Accounts Payable 496.9 983.1 1,076.9 1,357.1 1,448.7 899.4 1,210.6 1,629.4 2,193.2 2,952.1
Accounts Payable, % 224.19 209.88 186.62 218.99 216.81 100 100 100 100 100
Capital Expenditure -22.0 -29.1 -44.4 -26.8 -32.8 -59.4 -80.0 -107.7 -145.0 -195.1
Capital Expenditure, % -9.91 -6.22 -7.69 -4.32 -4.91 -6.61 -6.61 -6.61 -6.61 -6.61
Tax Rate, % 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96
EBITAT -36.4 .1 -102.2 -126.5 46.0 -86.4 -116.3 -156.6 -210.7 -283.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 15.3 147.6 114.5 168.0 78.6 -162.3 116.2 156.4 210.5 283.4
WACC, % 18.01 16.18 17.94 18.01 17.75 17.58 17.58 17.58 17.58 17.58
PV UFCF
SUM PV UFCF 278.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 289
Terminal Value 1,855
Present Terminal Value 826
Enterprise Value 1,104
Net Debt -425
Equity Value 1,529
Diluted Shares Outstanding, MM 147
Equity Value Per Share 10.41

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MGNI financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Magnite’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life MGNI Financials: Pre-filled historical and projected data for Magnite, Inc. (MGNI).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Magnite’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Magnite’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the comprehensive Excel file featuring Magnite, Inc.'s (MGNI) financial metrics.
  • Customize: Tailor your projections, including revenue growth rates, EBITDA percentages, and WACC.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Magnite, Inc. (MGNI)?

  • Accurate Data: Up-to-date Magnite financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-to-use calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the advertising technology sector.
  • User-Friendly: Simple interface and guided instructions make it accessible for all users.

Who Should Use This Product?

  • Digital Advertising Students: Understand programmatic advertising strategies and apply them using industry data.
  • Researchers: Integrate advanced advertising models into academic studies or projects.
  • Marketers: Validate your marketing strategies and evaluate performance metrics for Magnite, Inc. (MGNI).
  • Data Analysts: Enhance your analysis with a customizable advertising performance model.
  • Entrepreneurs: Discover how major players like Magnite, Inc. (MGNI) navigate the advertising landscape.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Magnite historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Magnite, Inc. (MGNI).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.