Magnite, Inc. (MGNI)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 222 | 468 | 577 | 620 | 668 | 714 | 742 | 760 |
| Operating profit | $m | 98 | 116 | ||||||
| Net profit | $m | -53 | 0 | -130 | -159 | 23 | 145 | 167 | 164 |
| EPS reported | $ | 0.95 | 1.10 | ||||||
| Operating cashflow per share | $ | 1.66 | 1.96 | ||||||
| Capex per share | $ | 0.49 | 0.48 | ||||||
| FCF per share | $ | 1.16 | 1.48 | ||||||
| Free cash flow | $m | 166 | 212 | ||||||
| Net debt | $m | 3 | 18 | ||||||
| Book value equity | $m | 922 | 936 | ||||||
| Book value per share | $ | 6.00 | 6.36 | ||||||
| Number of shares | m | 153.77 | 147.17 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 17.08 | 21.79 | ||||||
| P/B LTM | x | 2.51 | 2.47 | ||||||
| P/S LTM | x | 3.24 | 3.12 | ||||||
| P/FCF LTM | x | 13.97 | 10.91 | ||||||
| EV/EBITDA LTM | x | 16.66 | 15.32 | ||||||
| EV/Sales LTM | x | 3.34 | 4.89 | ||||||
| Earnings Yield LTM | % | +5.85% | +4.59% | ||||||
| FCF Yield | % | +7.16% | +9.17% | ||||||
| Quality | |||||||||
| ROE | % | +15.68% | +18.62% | ||||||
| ROIC | % | +6.30% | +8.56% | ||||||
| Operating margin | % | +13.69% | +15.65% | ||||||
| Gross margin | % | +62.66% | +64.78% | ||||||
| FCF/Sales | % | +23.20% | +28.59% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +493.75% | +587.50% | ||||||
| Sales Growth YoY | % | +6.85% | +11.06% | ||||||
| Net Income Growth YoY | % | +534.66% | +632.42% | ||||||
| FCF Growth | % | -18.16% | +4.82% | ||||||
| Operating Profit Growth | % | +91.37% | +127.28% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.26 | 0.51 | ||||||
| Net Debt/EBITDA | x | 0.51 | 0.54 | ||||||
| EBIT/Net interest | x | 5.17 | 5.16 | ||||||
| Net debt/market cap | % | +24.04% | +9.89% | ||||||
| Net debt/Equity | x | 0.00 | 0.02 | ||||||
| Gross debt/equity | x | 0.68 | 0.45 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Magnite, Inc. manages an independent, global platform dedicated to the digital advertising marketplace. This sophisticated system furnishes publishers—entities controlling digital content such as connected TV channels, mobile applications, and websites—with the necessary applications and utilities to oversee and monetize their ad inventory. Concurrently, it delivers services and tools for advertising buyers, including advertisers, agencies, agency trading desks, and demand-side platforms, enabling them to procure digital ad space. The company employs sales teams operating from various international locations to market its advanced technological solutions to both buying and selling parties. Formed in 2007, the enterprise was formerly known as The Rubicon Project, Inc. before rebranding as Magnite, Inc. in July 2020. Its corporate headquarters are located in New York, New York.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Magnite, Inc. (MGNI)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Magnite, Inc. manages an independent, global platform dedicated to the digital advertising marketplace. This sophisticated system furnishes publishers—entities controlling digital content such as connected TV channels, mobile applications, and websites—with the necessary applications and utilities to oversee and monetize their ad inventory. Concurrently, it delivers services and tools for advertising buyers, including advertisers, agencies, agency trading desks, and demand-side platforms, enabling them to procure digital ad space. The company employs sales teams operating from various international locations to market its advanced technological solutions to both buying and selling parties. Formed in 2007, the enterprise was formerly known as The Rubicon Project, Inc. before rebranding as Magnite, Inc. in July 2020. Its corporate headquarters are located in New York, New York.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free