Magnite, Inc. (NASDAQ: MGNI)

Sector: Communication Services Industry: Advertising Agencies CIK: 0001595974
Market Cap 1.64 Bn
P/B 2.02
P/E 28.22
P/S 2.33
ROIC (Qtr) 5.83
Div Yield % 0.00
Rev 1y % (Qtr) 10.80
Total Debt (Qtr) 625.22 Mn
Debt/Equity (Qtr) 0.77
Add ratio to table...

About

Magnite, Inc. (MGNI) operates in the digital advertising industry, a sector that is experiencing rapid growth as consumers increasingly consume content across various devices. As a technology company, Magnite provides solutions to automate the purchase and sale of digital advertising inventory. Its platform connects buyers and sellers, offering a range of products and services, including the Magnite Streaming platform and ad server. The company's main business activities revolve around its platform, which serves as a connecting point for buyers...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 482.13M provide 2.11x coverage of short-term debt 228.35M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 222.41M provides exceptional 10.93x coverage of interest expenses 20.35M, showing strong debt service capability.
  • Strong tangible asset base of 1.89B provides 3.03x coverage of total debt 625.22M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 160.73M exceeds capital expenditure of 61.68M by 2.61x, indicating strong organic growth funding capability.
  • Robust tangible asset base of 1.89B provides 151.92x coverage of working capital 12.46M, indicating strong operational backing.

Bear case

  • Operating cash flow of 222.41M barely covers its investment activities of (70.57M), with a coverage ratio of -3.15, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (70.57M) provide weak support for R&D spending of 86.33M, which is -0.82x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 482.13M provide limited coverage of acquisition spending of (8.10M), which is -59.52x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 222.41M shows concerning coverage of stock compensation expenses of 76.17M, with a 2.92 ratio indicating potential earnings quality issues.
  • Operating earnings of 85.16M show weak coverage of depreciation charges of 52.17M, with a 1.63 ratio indicating high capital intensity and potential reinvestment needs.

Geographical Breakdown of Revenue (2024)

Contract with Customer, Sales Channel Breakdown of Revenue (2024)

Peer comparison

Companies in the Advertising Agencies
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 APP AppLovin Corp 127.41 Bn 45.02 23.08 3.51 Bn
2 OMC Omnicom Group Inc. 14.77 Bn 15.35 1.09 7.07 Bn
3 TTD Trade Desk, Inc. 12.45 Bn 28.38 4.46 0.38 Bn
4 WPP WPP plc 3.86 Bn 7.39 0.20 -
5 QMMM QMMM Holdings Ltd 1.98 Bn -702.35 1,054.15 -
6 MGNI Magnite, Inc. 1.64 Bn 28.22 2.33 0.63 Bn
7 CCO Clear Channel Outdoor Holdings, Inc. 1.41 Bn -238.00 1.35 6.46 Bn
8 ZD Ziff Davis, Inc. 1.31 Bn 11.84 0.90 0.87 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.63 12.80
EV to Cash from Ops. EV/CFO 8.22 -9.24
EV to Debt EV to Debt 2.93 865.17
EV to EBIT EV/EBIT 21.48 -23.35
EV to EBITDA EV/EBITDA 13.25 -13.82
EV to Free Cash Flow [EV/FCF] EV/FCF 11.38 -15.99
EV to Market Cap EV to Market Cap 1.12 -11.05
EV to Revenue EV/Rev 2.60 29.66
Price to Book Value [P/B] P/B 2.02 18.02
Price to Earnings [P/E] P/E 28.22 -21.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 111.99
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 6.00
Dividend per Basic Share Div per Share (Qtr) 0.00 0.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 13.23
Interest Coverage Int. cover (Qtr) 4.19 -127.87
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -17.01 -7,492.41
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 24.50 58.50
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.50
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 62.67 161.56
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 35.38 -120.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 80.85 -65.24
EBT Growth (1y) % EBT 1y % (Qtr) 272.69 -164.00
EPS Growth (1y) % EPS 1y % (Qtr) 215.38 12.86
FCF Growth (1y) % FCF 1y % (Qtr) 2.46 -627.41
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 9.40 -10.90
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.24 0.88
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 0.28 0.60
Current Ratio Curr Ratio (Qtr) 1.01 2.20
Debt to Equity Ratio Debt/Equity (Qtr) 0.77 -1.37
Interest Cover Ratio Int Coverage (Qtr) 4.18 -127.87
Times Interest Earned Times Interest Earned (Qtr) 4.18 -127.87
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 19.50 -7.55
EBIT Margin % EBIT Margin % (Qtr) 12.12 -208.19
EBT Margin % EBT Margin % (Qtr) 9.22 -119.23
Gross Margin % Gross Margin % (Qtr) 62.30 41.53
Net Profit Margin % Net Margin % (Qtr) 8.30 -119.40