Magnite, Inc.

Magnite, Inc.

MGNIยทNASDAQ

$14.45

-6.0%
Communication ServicesAdvertising Agencies

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.

At a Glance

Live Snapshot
Market Cap$2.07B
EPS1.0100
P/E Ratio14.31
Earnings Date08/05/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 14.3).

Valuation inputs: P/E 14.3, earnings yield +7.0%, momentum -6.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +15.7%, ROIC +6.3%).

Profitability stack: net margin +20.3%, ROE +15.7%, ROIC +6.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +70.9%, momentum -6.0%, net margin +20.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

mgni

Magnite, Inc. Market vs Earnings Trajectory

MGNI ยท NASDAQ

Loading price and EPS data...

Magnite, Inc.

Magnite, Inc. Fair Value Envelope

MGNI ยท NASDAQ

Our analysis suggests that MGNI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.45, this represents a potential HIDDEN relative to our calculated worth for Magnite, Inc..

Intrinsic Value
Current Price: $14.45
3Y-203.0%
5Y-284.0%
10Y-359.0%
3Y+24.0%
5Y+222.0%
10Y+157.0%
3Y-211.0%
5Y-371.0%
10Y-901.0%
3Y+23.0%
5Y-2057.0%
10Y+293.0%
3Y+12.0%
5Y-728.0%
10Y+520.0%
3Y+17.0%
5Y+237.0%
10Y+509.0%
Magnite, Inc.

Magnite, Inc. Profit Bridge

MGNI ยท NASDAQ
Revenue713.95M
Cost of Goods Sold (266.62M)
Gross Profit447.33M
Operating Expenses (349.57M)
Operating Income97.76M
Interest Expense (31.65M)
Other Income/Expense-27.14M
Pretax Income70.63M
Income Tax (-73.99M)
Net Income144.61M
Net Income
144.61M

Profitability Analysis

Gross Margin

62.7%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

13.7%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

20.3%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

-104.8%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

62.66%
Gross Profit Margin
2%
3Y+34.0%
5Y-3.0%
10Y-15.0%
13.69%
Operating Profit Margin
79%
3Y-170.0%
5Y-156.0%
10Y-253.0%
20.26%
Net Profit Margin
494%
3Y-190.0%
5Y-184.0%
10Y-412.0%
15.68%
Return on Equity
429%
3Y-195.0%
5Y-212.0%
10Y-360.0%
4.57%
Return on Assets
473%
3Y-195.0%
5Y-180.0%
10Y-232.0%
6.30%
Return on Invested Capital
98%
3Y-194.0%
5Y-150.0%
10Y-197.0%
MGNI

Magnite, Inc. Cash Conversion Engine

MGNI ยท NASDAQ
Net Income144.61M
Depreciation & Amortization53.67M
Stock-Based Compensation76.65M
Change in Working Capital28.32M
Others11.15M
Capital Expenditures-70.53M
Free Cash Flow165.63M

Cash Flow Quality Analysis

FCF Conversion Rate

114.5%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

29.9%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-18.2%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

+$28.32M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

mgni

Magnite, Inc. Funding & Solvency Profile

MGNI ยท NASDAQ
Cash & Cash Equivalents184.65M
Net Receivables1.43B
Inventory0.00
Other Current Assets32.28M
Total Current Assets2 B
Property, Plant & Equipment190.52M
Goodwill & Intangible Assets993.72M
Long-Term Investments0.00
Other Non-Current Assets114.69M
Total Non-Current Assets305 M
Total Assets
2.95B

Financial Health Analysis

Current Ratio

1.02x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

2.21x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

27 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

56% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

mgni

Magnite, Inc. Street Expectations Map

MGNI ยท NASDAQ

Wall Street analysts project that MGNI stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 19.00, with estimates ranging from a low of 16.00 to a high of 21.00.

Lowest Target
16.00
10.73%
Consensus Target
19.00
31.49%
Highest Target
21.00
45.33%

The consensus 1-year price target stands at 19.00, with estimates ranging from a low of 16.00 to a high of 21.00.

Analyst Consensus Analysis

Upside Potential

+31.5%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

26.3% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

mgni

Magnite, Inc. Insider Positioning

MGNI ยท NASDAQ

During the last 12 months, insiders have sold $1.82M worth of MGNI shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

10.0K

133.30K

Net Activity

-133K

-$133K

3-6 Months

Bought

0

0.00

Sold

38.2K

541.50K

Net Activity

-542K

-$542K

6-9 Months

Bought

0

0.00

Sold

61.0K

1.15M

Net Activity

-1.1M

-$1.15M

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
SAL

Soroca Adam Lee

Officer: Chief Product Officer

49.0K sharesโ€ข3 transactions

$685K

2
CP

Caine Paul

Director

16.3K sharesโ€ข3 transactions

$377K

3
SA

Saltz Aaron

Officer: Chief Legal Officer

14.7K sharesโ€ข2 transactions

$357K

4
SRF

Spillane Robert F

Director

22.5K sharesโ€ข2 transactions

$311K

5
BSP

Buckley Sean Patrick

Officer: President, Revenue

6.6K sharesโ€ข2 transactions

$91K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.82M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$133K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

mgni Dividend History

MGNI
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%