Magnite, Inc. (MGNI) DCF Valuation

Magnite, Inc. (MGNI) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Magnite, Inc. (MGNI) Bundle

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

TOTAL:

Enhance your investment strategies with the Magnite, Inc. (MGNI) DCF Calculator! Dive into real financial data, adjust growth projections and expenses, and observe how modifications affect the intrinsic value of Magnite, Inc. (MGNI) in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 156.4 221.6 468.4 577.1 619.7 886.6 1,268.5 1,814.8 2,596.4 3,714.7
Revenue Growth, % 0 41.69 111.35 23.2 7.39 43.07 43.07 43.07 43.07 43.07
EBITDA 6.6 12.6 71.4 109.7 115.6 111.3 159.3 227.9 326.1 466.5
EBITDA, % 4.21 5.67 15.24 19.01 18.66 12.56 12.56 12.56 12.56 12.56
Depreciation 31.9 48.5 146.5 216.1 240.8 265.7 380.2 543.9 778.2 1,113.3
Depreciation, % 20.41 21.87 31.28 37.44 38.86 29.97 29.97 29.97 29.97 29.97
EBIT -25.3 -35.9 -75.1 -106.3 -125.2 -154.4 -220.9 -316.0 -452.1 -646.8
EBIT, % -16.2 -16.2 -16.04 -18.43 -20.2 -17.41 -17.41 -17.41 -17.41 -17.41
Total Cash 88.9 117.7 230.4 326.3 326.2 475.7 680.6 973.8 1,393.2 1,993.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 217.6 471.7 927.8 976.5 1,176.3
Account Receivables, % 139.1 212.82 198.07 169.22 189.81
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.000000213 0.000000173 0 0.0000000774 0.0000000774 0.0000000774 0.0000000774 0.0000000774
Accounts Payable 252.7 496.9 983.1 1,076.9 1,357.1 886.6 1,268.5 1,814.8 2,596.4 3,714.7
Accounts Payable, % 161.57 224.19 209.88 186.62 218.99 100 100 100 100 100
Capital Expenditure -19.9 -22.0 -29.1 -44.4 -26.8 -72.4 -103.6 -148.3 -212.1 -303.5
Capital Expenditure, % -12.71 -9.91 -6.22 -7.69 -4.32 -8.17 -8.17 -8.17 -8.17 -8.17
Tax Rate, % -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04 -1.04
EBITAT -23.9 -36.4 .1 -102.2 -126.5 -120.6 -172.5 -246.8 -353.1 -505.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 23.3 -19.8 147.6 114.5 168.0 -108.1 104.0 148.8 212.9 304.7
WACC, % 13.59 13.65 12.51 13.61 13.65 13.4 13.4 13.4 13.4 13.4
PV UFCF
SUM PV UFCF 378.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 311
Terminal Value 2,726
Present Terminal Value 1,453
Enterprise Value 1,832
Net Debt 280
Equity Value 1,552
Diluted Shares Outstanding, MM 137
Equity Value Per Share 11.36

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.

No products were found matching.