YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Magna International Inc. MGA | NYSE

$64.07 $0.24 | 0.38%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-20

Next Earnings: Oct 30, 2026

Add to favoritesFavorite

Company Overview:

Market Cap: $17.08B

Trailing PE: 23.2x

FWD PE *: 8.8x

Payout Ratio (TTM): 66.2%

52-Week Range: $44.64 - $73.22

* Forward PE is based on street estimates.

10 Year MGA Performance Metrics:

Total Return (with DRIP): 114.5% (7.93% CAGR)

Total Return (no DRIP): 96.6% (7.00% CAGR)

Share Price: 59.1% (4.76% CAGR)

Yield on Cost (with DRIP): 6.63%

Total Invested: $10,000

Total Value (with DRIP): $21,445

Total Return $ (with DRIP): $11,445

Dividend Increase: 80.0% (6.23% CAGR)

Dividend Yield (FWD): 3.09% ($1.98)

MGA 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

MGA Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

MGA Price CAGR:1Y: 40.14%2Y: 23.66%5Y: -4.40%10Y: 4.76%

MGA Dividend Charts

MGA - Dividends

MGA Dividend CAGR:1Y: 2.06%2Y: 2.08%5Y: 2.86%10Y: 7.07%

MGA - Dividend Payout Ratio

MGA Dividend Payout Ratio CAGR:1Y: -19.51%2Y: -17.56%5Y: -0.58%10Y: 5.18%

MGA - Dividend to Free Cash Flow Ratio

MGA Dividend to FCF Ratio CAGR:1Y: -43.44%2Y: -40.59%5Y: -16.66%10Y: -4.50%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

MGA Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

MGA - Revenue

MGA Revenue CAGR:1Y: 3.28%2Y: 0.11%5Y: 3.98%10Y: 1.52%

MGA - Earnings Per Share (EPS)

MGA EPS CAGR:1Y: 27.41%2Y: 25.62%5Y: 4.20%10Y: 2.01%

MGA - Net Income

🔓 See the full chart40% off right now · 7-day free trial

MGA Net Income CAGR:1Y: 26.39%2Y: 23.71%5Y: 2.47%10Y: -1.51%

MGA - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

MGA EBITDA CAGR:1Y: 11.09%2Y: 7.37%5Y: 2.86%10Y: 0.20%

MGA - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

MGA Free Cash Flow CAGR:1Y: 71.65%2Y: 67.69%5Y: 21.11%10Y: 7.96%

MGA - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

MGA Free Cash Flow / Share CAGR:1Y: 78.30%2Y: 72.59%5Y: 23.67%10Y: 12.06%

MGA - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

MGA Operating Income CAGR:1Y: 17.82%2Y: 6.73%5Y: 2.00%10Y: -2.46%

MGA - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

MGA Gross Profit CAGR:1Y: 7.18%2Y: 23.16%5Y: 0.00%10Y: 0.00%

MGA - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

MGA Shares Outstanding CAGR:1Y: -3.02%2Y: -2.48%5Y: -2.09%10Y: -3.64%

MGA - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

MGA Share Buybacks CAGR:1Y: 48,268.17%2Y: 1,422.01%5Y: 36.26%10Y: 4.21%

MGA - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MGA Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MGA - Expenses

🔓 See the full chart40% off right now · 7-day free trial

MGA Expenses CAGR:1Y: 21.95%2Y: -22.54%5Y: 1.61%10Y: -3.05%

MGA - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

MGA - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MGA - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

MGA - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MGA - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MGA - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

MGA - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MGA Actual Revenue CAGR:1Y: 3.28%2Y: 0.11%5Y: 3.98%10Y: 1.52%

MGA - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MGA Actual EPS CAGR:1Y: 27.41%2Y: 25.62%5Y: 4.20%10Y: 2.01%

MGA - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MGA Actual Net Income CAGR:1Y: 26.39%2Y: 23.71%5Y: 2.47%10Y: -1.51%

MGA - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MGA Actual EBITDA CAGR:1Y: 11.09%2Y: 7.37%5Y: 2.86%10Y: 0.20%

Ratios, Profit Margins & Return on Capital:

MGA - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MGA Net Profit Margin CAGR:1Y: 19.61%2Y: 22.19%5Y: -1.86%10Y: -3.20%

MGA - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MGA Gross Profit Margin CAGR:1Y: -22.76%2Y: 6.15%5Y: -5.44%10Y: -2.99%

MGA - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

MGA Price to Earnings CAGR:1Y: 35.85%2Y: 0.93%5Y: -10.00%10Y: 4.62%

MGA - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

MGA Price To Sales Ratio CAGR:1Y: 62.65%2Y: 23.58%5Y: -11.63%10Y: 1.30%

MGA - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

MGA Return on Capital Employed CAGR:1Y: 23.19%2Y: 5.70%5Y: 1.76%10Y: -6.04%

MGA - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

MGA Return on Invested Capital CAGR:1Y: 29.91%2Y: 10.20%5Y: -0.63%10Y: -5.97%

MGA Dividends Info:

Annual Dividend: $1.98

Forward Yield: 3.09%

Ex-Dividend Date: 2026-08-14

Lifetime Dividends / Share: $25.81

MGA Dividend History: Dates, Payments & Yield list

Below is a schedule of all MGA dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/14/2026	08/17/2026	$0.495	2.82%	2.78%	$71.29
05/15/2026	05/18/2026	$0.495	3.28%	3.32%	$59.59
02/27/2026	03/02/2026	$0.495	3.14%	3.13%	$63.19
11/14/2025	11/28/2025	$0.485	3.95%	3.97%	$48.84
08/15/2025	08/18/2025	$0.485	4.38%	4.41%	$44.01
05/16/2025	05/19/2025	$0.485	5.29%	5.3%	$36.62
02/28/2025	03/03/2025	$0.485	5.33%	5.49%	$35.33
11/15/2024	11/18/2024	$0.475	4.33%	4.35%	$43.72
08/16/2024	08/19/2024	$0.475	4.66%	4.6%	$41.33
05/16/2024	05/20/2024	$0.475	3.96%	4.04%	$47.05
02/22/2024	02/26/2024	$0.475	3.48%	3.56%	$53.33
11/16/2023	11/20/2023	$0.460	3.37%	3.28%	$56.16
08/17/2023	08/21/2023	$0.460	3.36%	3.31%	$55.61
05/18/2023	05/22/2023	$0.460	3.5%	3.49%	$52.69
02/23/2023	02/27/2023	$0.460	3.36%	3.33%	$55.33
11/17/2022	12/02/2022	$0.450	2.92%	2.94%	$61.30
08/11/2022	08/26/2022	$0.450	2.78%	3.05%	$58.98
05/12/2022	05/27/2022	$0.450	3.17%	2.81%	$63.96
02/24/2022	03/11/2022	$0.450	2.45%	3.1%	$58.10
11/18/2021	12/03/2021	$0.430	1.96%	2.23%	$77.06
08/19/2021	09/03/2021	$0.430	2.22%	2.14%	$80.39
05/20/2021	06/04/2021	$0.430	1.79%	1.66%	$103.74
03/04/2021	03/19/2021	$0.430	2.02%	1.87%	$91.81
11/19/2020	12/04/2020	$0.400	2.63%	2.52%	$63.51
08/20/2020	09/04/2020	$0.400	3.13%	3.28%	$48.75
05/21/2020	06/05/2020	$0.400	4.07%	3.42%	$46.82
03/05/2020	03/20/2020	$0.400	3.49%	6.19%	$25.86
11/21/2019	12/06/2019	$0.365	2.72%	2.72%	$53.62
08/22/2019	09/06/2019	$0.365	3.01%	2.82%	$51.80
05/23/2019	06/07/2019	$0.365	3.35%	3.26%	$44.72
03/07/2019	03/22/2019	$0.365	2.92%	3.08%	$47.45
11/23/2018	12/07/2018	$0.330	2.63%	2.9%	$45.50
08/30/2018	09/14/2018	$0.330	2.37%	2.44%	$54.16
05/24/2018	06/08/2018	$0.330	2.04%	2%	$66.09
03/08/2018	03/23/2018	$0.330	2.51%	2.48%	$53.21
11/22/2017	12/08/2017	$0.275	2.03%	1.96%	$56.16
08/30/2017	09/15/2017	$0.275	2.36%	2.12%	$51.91
05/24/2017	06/09/2017	$0.275	2.46%	2.42%	$45.46
03/08/2017	03/24/2017	$0.275	2.58%	2.58%	$42.66
11/23/2016	12/09/2016	$0.250	2.44%	2.13%	$46.93
08/24/2016	09/09/2016	$0.250	2.48%	2.51%	$39.86
05/25/2016	06/10/2016	$0.250	2.48%	2.48%	$40.37
03/09/2016	03/24/2016	$0.250	2.45%	2.42%	$41.40
11/25/2015	12/11/2015	$0.220	1.96%	2.12%	$41.53
08/26/2015	09/11/2015	$0.220	1.83%	1.77%	$49.78
05/27/2015	06/12/2015	$0.220	1.52%	1.51%	$58.36
03/11/2015	03/27/2015	$0.220	1.69%	1.69%	$52.07
11/26/2014	12/12/2014	$0.190	1.42%	1.5%	$50.77
08/27/2014	09/12/2014	$0.190	1.34%	1.37%	$55.33
05/28/2014	06/13/2014	$0.190	1.49%	1.41%	$53.94
03/12/2014	03/28/2014	$0.190	1.57%	1.59%	$47.79
11/26/2013	12/13/2013	$0.160	1.58%	1.62%	$39.44
08/28/2013	09/16/2013	$0.160	1.68%	1.53%	$41.73
05/29/2013	06/17/2013	$0.160	1.95%	1.84%	$34.79
03/11/2013	03/27/2013	$0.160	2.27%	2.2%	$29.07
11/28/2012	12/14/2012	$0.138	2.41%	2.29%	$24.02
08/29/2012	09/14/2012	$0.275	4.96%	4.67%	$23.55
05/29/2012	06/15/2012	$0.138	2.63%	2.8%	$19.63
03/08/2012	03/23/2012	$0.138	2.36%	2.32%	$23.71
11/28/2011	12/15/2011	$0.125	2.97%	3.06%	$16.34
08/29/2011	09/15/2011	$0.125	2.63%	2.62%	$19.07
05/26/2011	06/15/2011	$0.125	2.08%	2.19%	$22.84
03/09/2011	03/23/2011	$0.125	1.96%	2.02%	$24.78
11/26/2010	12/15/2010	$0.090	1.47%	1.43%	$25.18
08/27/2010	09/15/2010	$0.075	1.55%	1.54%	$19.45
05/26/2010	06/15/2010	$0.045	1.08%	1.01%	$17.86
03/10/2009	03/23/2009	$0.045	3.55%	2.56%	$7.04
11/25/2008	12/15/2008	$0.045	2.77%	2.48%	$7.27
08/27/2008	09/15/2008	$0.090	2.53%	2.56%	$14.07
05/28/2008	06/16/2008	$0.090	1.99%	2.03%	$17.72
03/06/2008	03/19/2008	$0.090	1.99%	2.06%	$17.47
11/28/2007	12/14/2007	$0.090	1.7%	1.83%	$19.64
08/29/2007	09/14/2007	$0.090	1.62%	1.6%	$22.55
05/29/2007	06/15/2007	$0.060	1.08%	1.05%	$22.92
03/09/2007	03/23/2007	$0.048	1.04%	1.01%	$18.86
11/28/2006	12/15/2006	$0.095	2.05%	1.86%	$20.38
08/29/2006	09/15/2006	$0.095	2.11%	2.1%	$18.10
05/26/2006	06/15/2006	$0.095	1.94%	2.11%	$17.99
03/08/2006	03/24/2006	$0.095	2.1%	2.02%	$18.79
11/28/2005	12/15/2005	$0.095	2.21%	2.2%	$17.24
08/29/2005	09/15/2005	$0.095	2.06%	2.06%	$18.46
05/25/2005	06/15/2005	$0.095	2.29%	2.13%	$17.80
03/09/2005	03/23/2005	$0.095	2.11%	2.22%	$17.10
11/26/2004	12/15/2004	$0.095	1.89%	1.95%	$19.47
08/27/2004	09/15/2004	$0.095	2%	2.13%	$17.81
05/26/2004	06/15/2004	$0.095	1.95%	1.84%	$20.65
03/05/2004	03/18/2004	$0.085	1.72%	1.76%	$19.36
11/25/2003	12/15/2003	$0.085	1.75%	1.76%	$19.30
08/27/2003	09/15/2003	$0.085	1.84%	1.82%	$18.70
05/28/2003	06/16/2003	$0.085	2.32%	2.19%	$15.53
03/05/2003	03/18/2003	$0.085	2.86%	2.82%	$12.04
11/26/2002	12/16/2002	$0.085	2.81%	2.73%	$12.47
08/28/2002	09/16/2002	$0.085	2.41%	2.4%	$14.17
05/29/2002	06/14/2002	$0.085	2.14%	2.28%	$14.89
02/27/2002	03/15/2002	$0.085	2.26%	2.1%	$16.19
11/28/2001	12/14/2001	$0.085	2.46%	2.41%	$14.09
08/29/2001	09/17/2001	$0.085	2.44%	3.09%	$11.00
05/29/2001	06/15/2001	$0.085	2.59%	2.6%	$13.09
11/28/2000	12/15/2000	$0.085	3.57%	3.93%	$8.66
08/29/2000	09/15/2000	$0.075	2.74%	2.8%	$10.72
05/26/2000	06/15/2000	$0.075	2.87%	2.8%	$10.72
02/23/2000	03/10/2000	$0.075	3.31%	3.41%	$8.79
11/26/1999	12/15/1999	$0.063	2.56%	2.8%	$8.94
08/27/1999	09/15/1999	$0.063	2.27%	2.22%	$11.25
05/26/1999	06/15/1999	$0.063	1.88%	1.94%	$12.88
03/29/1999	04/15/1999	$0.035	1.12%	1.03%	$13.55
12/29/1998	01/15/1999	$0.083	2.44%	2.51%	$13.14
09/28/1998	10/15/1998	$0.083	2.46%	2.6%	$12.69
06/26/1998	07/15/1998	$0.083	2.24%	2.08%	$15.85
03/27/1998	04/15/1998	$0.083	1.99%	2.03%	$16.29
12/29/1997	01/15/1998	$0.083	2.48%	2.44%	$13.50
09/26/1997	10/15/1997	$0.075	2%	1.9%	$15.83
06/26/1997	07/15/1997	$0.075	2.31%	2.16%	$13.91
03/26/1997	04/15/1997	$0.075	2.68%	2.75%	$10.92
12/27/1996	01/15/1997	$0.068	2.25%	2.18%	$12.40
09/26/1996	10/15/1996	$0.068	2.54%	2.5%	$10.82
06/26/1996	07/15/1996	$0.068	2.67%	2.79%	$9.69
03/27/1996	04/15/1996	$0.068	2.69%	2.7%	$9.99
12/27/1995	01/15/1996	$0.068	2.81%	2.9%	$9.31
09/27/1995	10/16/1995	$0.068	2.75%	2.77%	$9.75
06/28/1995	07/17/1995	$0.068	2.96%	2.64%	$10.24
03/27/1995	04/17/1995	$0.068	3.29%	3.47%	$7.78
12/23/1994	01/16/1995	$0.068	3.37%	3.04%	$8.87
09/26/1994	10/15/1994	$0.068	3.52%	3.2%	$8.43
06/24/1994	07/15/1994	$0.065	2.98%	2.71%	$9.61
03/25/1994	04/15/1994	$0.050	1.74%	2.13%	$9.39
12/27/1993	01/14/1994	$0.050	1.92%	1.83%	$10.92
09/21/1993	10/15/1993	$0.038	1.71%	1.57%	$9.58
06/24/1993	07/15/1993	$0.038	1.77%	1.71%	$8.76
03/25/1993	04/15/1993	$0.038	2.02%	2.01%	$7.47
12/24/1992	01/15/1993	$0.038	2.55%	2.29%	$6.54
06/24/1992	07/16/1992	$0.006	0.45%	0.45%	$5.50
03/25/1992	04/16/1992	$0.006	0.45%	0.44%	$5.64
03/01/2001	11/30/-0001	$0.085	3.51%	3.51%	$9.68

Projected Future Returns & Dividends for MGA

Based on past 10-year performance, here are MGA growth metrics:

Share price CAGR of +4.76%
Dividend CAGR of +7.12%

Using MGA CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	MGA (DRIP)	MGA - No DRIP
Current Price	$64.07	$64.07
Start Shares	156.08	156.08
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	219.48	156.08
Dividends Payment	$0.98	$0.98
Annual Dividends	$864	$615
Yield on cost	8.64%	6.15%
Share Price	$101.96	$101.96
Total Dividends	$5,160	$4,293
Final Value	$22,378	$20,208

Estimated Future Value + Dividends - MGA

NOTE: Above numbers are our estimate based on MGA's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Magna International Inc. (MGA) had its IPO on 1984-10-05, and is traded on NYSE stock exchange.

Based in Aurora, Canada, and established in 1957, Magna International Inc. operates as a leading global partner to the automotive industry. The company specializes in the conceptualization, development, and production of an extensive range of components, integrated systems, and complete modules, serving original equipment manufacturers of passenger vehicles and light trucks across the globe. Its comprehensive activities are structured into four key business segments: The Body Exteriors & Structures division focuses on foundational vehicle architecture. This includes essential body and chassis elements, exterior trims, and roof systems, along with advanced battery enclosures. This segment also provides specialized engineering and testing capabilities, delivering products such as bumper fascia, integrated front-end modules, liftgate assemblies, active aerodynamic components, specialized automotive glass, running boards, truck bed access systems, and side door structures. The Power & Vision segment is dedicated to innovative propulsion and sensory technologies. It develops hybrid and electric drive systems, encompassing motors, inverters, and onboard charging units, alongside a variety of transmission types, including hybrid, dual-clutch, and manual options. This division further produces all-wheel-drive/four-wheel-drive systems, driveline components, and engine accessories. Additionally, it supplies sophisticated advanced driver assistance systems (ADAS), sensors, and electronic control units. Its broad product line also extends to interior and exterior mirrors, camera and driver monitoring systems, electronic actuators, door handles, overhead consoles, and comprehensive lighting solutions (forward, rear, auxiliary). Furthermore, it provides complex latching, door modules, power window and closure systems, hinges, wire forms, and various convertible roof solutions, including modular and textile folding tops. The Seating Systems division is responsible for crafting integrated seating solutions, encompassing robust seat structures, intricate mechanism and hardware solutions, and essential foam and trim materials. Lastly, the Complete Vehicles segment offers end-to-end vehicle engineering and full-scale manufacturing services. Beyond these primary segments, Magna International Inc. also possesses extensive capabilities in designing, engineering, and manufacturing specialized tooling products.

MGA website: https://www.magna.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — MGA

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $64.07

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own MGA? See every dividend it's paid you

Add your MGA shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every MGA dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add MGA free →

Free plan · up to 5 holdings