Discounted Cash Flow
Magnite, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $278.2m | $-18.1m | $36.6m | -6.5% | $-0.39 |
| 2017 | $155.5m (-44.1%) | $-154.8m (-757.4%) | $-10.9m (-129.8%) | -99.5% (-1433.6%) | $-3.17 (-712.8%) |
| 2018 | $124.7m (-19.8%) | $-61.8m (60.1%) | $-34.1m (-212.9%) | -49.6% (50.2%) | — |
| 2019 | $156.4m (25.4%) | $-25.5m (58.8%) | $20.6m (160.3%) | -16.3% (67.1%) | $-0.48 |
| 2020 | $221.6m (41.7%) | $-53.4m (-109.7%) | $-26.4m (-228.2%) | -24.1% (-48.0%) | $-0.55 (-14.6%) |
| 2021 | $468.4m (111.4%) | $65.0k (100.1%) | $108.9m (513.1%) | 0.0% (100.1%) | $0.00 (100.0%) |
| 2022 | $577.1m (23.2%) | $-130.3m (-200596.9%) | $161.7m (48.5%) | -22.6% (-162845.5%) | $-0.98 |
| 2023 | $619.7m (7.4%) | $-159.2m (-22.1%) | $187.6m (16.0%) | -25.7% (-13.7%) | $-1.17 (-19.4%) |
| 2024 | $668.2m (7.8%) | $22.8m (114.3%) | $202.4m (7.9%) | 3.4% (113.3%) | $0.16 (113.7%) |
| 2025 | $714.0m (6.9%) | $144.6m (534.7%) | $165.6m (-18.2%) | 20.3% (494.0%) | $1.01 (531.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.