image
Technology - Information Technology Services - NYSE - US
$ 6.325
-2.05 %
$ 1.2 B
Market Cap
38.88
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NABL stock under the worst case scenario is HIDDEN Compared to the current market price of 6.33 USD, N-able, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NABL stock under the base case scenario is HIDDEN Compared to the current market price of 6.33 USD, N-able, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NABL stock under the best case scenario is HIDDEN Compared to the current market price of 6.33 USD, N-able, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NABL

image
$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
463 M REVENUE
9.66%
82.4 M OPERATING INCOME
17.14%
31 M NET INCOME
32.23%
79.4 M OPERATING CASH FLOW
-11.82%
-122 M INVESTING CASH FLOW
-448.09%
-22.6 M FINANCING CASH FLOW
-48.92%
114 M REVENUE
-1.78%
16 M OPERATING INCOME
-33.11%
3.29 M NET INCOME
-69.42%
26 M OPERATING CASH FLOW
18.18%
-107 M INVESTING CASH FLOW
-1910.44%
-3.2 M FINANCING CASH FLOW
-27.20%
Balance Sheet N-able, Inc.
image
Current Assets 184 M
Cash & Short-Term Investments 85.2 M
Receivables 57.7 M
Other Current Assets 41 M
Non-Current Assets 1.15 B
Long-Term Investments 0
PP&E 64.2 M
Other Non-Current Assets 1.09 B
6.36 %4.31 %3.06 %4.79 %81.47 %Total Assets$1.3b
Current Liabilities 150 M
Accounts Payable 6.29 M
Short-Term Debt 15.5 M
Other Current Liabilities 128 M
Non-Current Liabilities 429 M
Long-Term Debt 30.1 M
Other Non-Current Liabilities 399 M
22.13 %5.19 %68.91 %Total Liabilities$579.6m
EFFICIENCY
Earnings Waterfall N-able, Inc.
image
Revenue 463 M
Cost Of Revenue 77.2 M
Gross Profit 385 M
Operating Expenses 303 M
Operating Income 82.4 M
Other Expenses 51.4 M
Net Income 31 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00463m(77m)385m(303m)82m(51m)31mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
83.32% GROSS MARGIN
83.32%
17.80% OPERATING MARGIN
17.80%
6.69% NET MARGIN
6.69%
4.08% ROE
4.08%
2.31% ROA
2.31%
3.90% ROIC
3.90%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis N-able, Inc.
image
70m70m60m60m50m50m40m40m30m30m20m20m10m10m0020192019202020202021202120222022202320232024202420252025
Net Income 31 M
Depreciation & Amortization 25.7 M
Capital Expenditures -17.6 M
Stock-Based Compensation 45.4 M
Change in Working Capital -21 M
Others -18.1 M
Free Cash Flow 61.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets N-able, Inc.
image
Wall Street analysts predict an average 1-year price target for NABL of $11.1 , with forecasts ranging from a low of $8.5 to a high of $17 .
NABL Lowest Price Target Wall Street Target
8.5 USD 34.39%
NABL Average Price Target Wall Street Target
11.1 USD 74.90%
NABL Highest Price Target Wall Street Target
17 USD 168.77%
Price
Max Price Target
Min Price Target
Average Price Target
181816161414121210108866Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership N-able, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
4.71 M USD 5
9-12 MONTHS
603 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
N-able Ecoverse Platform Strengthens Cyber Resiliency for the Microsoft Cloud, Adding Adlumin Breach Prevention for Microsoft 365 BURLINGTON, Mass.--(BUSINESS WIRE)--(Live from Empower, Berlin) – N-able, Inc. (NYSE: NABL), a global software company delivering a unified cyber resiliency platform to manage, secure, and recover, expands its Microsoft Cloud management and security capabilities with Adlumin Breach Prevention for Microsoft 365—now part of the N-able Ecoverse. This newest addition helps protect IT infrastructures, defending against account takeovers, credential theft, and unauthorized access. Today's attackers a. businesswire.com - 3 weeks ago
N-able Advances IT Operations and Security Operations with Built-in Vulnerability Management BURLINGTON, Mass.--(BUSINESS WIRE)--(Live from Empower, Berlin) -- N-able, Inc. (NYSE: NABL), a global software company delivering a unified cyber resiliency platform to manage, secure, and recover, today announced the upcoming launch of its Vulnerability Management feature for their UEM (Unified Endpoint Management) products, N-central and N-sight. The new built-in feature will allow organizations to identify, prioritize, remediate, and report on vulnerabilities across all major operating syst. businesswire.com - 3 weeks ago
N‑able Expands Its Ecoverse With Key Technology Alliance Program Integrations, Enhancing Cyber Resilience and Operational Efficiency BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE: NABL), a global software company delivering a unified cyber resiliency platform to manage, secure, and recover, today announced exciting new additions to its Technology Alliance Program (TAP), furthering the company's commitment to the N‑able Ecoverse vision through a broader array of third-party integrations. IT professionals need the ability to leverage a diverse tech stack to drive the right outcomes as they face growing IT complexity,. businesswire.com - 4 weeks ago
N-able Earns Premier 5-Star Rating in 2025 CRN Partner Program Guide for Fourth Consecutive Year BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE: NABL), a global software company helping IT services providers deliver security, data protection as-a-service, and unified endpoint management, has been recognized by CRN®, a brand of The Channel Company, with a prestigious 5-Star Award in its 2025 Partner Program Guide for the fourth consecutive year. The 5-Star Award is an elite recognition given to companies that have built their partner programs on the key elements needed to nurture la. businesswire.com - 1 month ago
N-able Extends Ecoverse Vision with Rewst and Cove Data Protection Integration—to Boost Backup Operational Efficiency BURLINGTON, Mass.--(BUSINESS WIRE)-- #Automation--N-able, Inc. (NYSE: NABL), a global software company helping IT services providers deliver security, data protection as-a-service, and unified endpoint management, today announced further extension of its strategic Technology Alliance Program (TAP) by adding integration between Rewst, a leading automation platform, and Cove Data Protection. This collaboration empowers IT providers to enhance operational efficiency through automation, designed to eliminate man. businesswire.com - 1 month ago
N-able: Stock Has Limited Upside In The Near Term I recommend a hold rating for N-able due to uncertain near-term performance despite positive long-term growth potential. NABL's Q4 results exceeded expectations, with 7.5% y/y revenue growth and strong subscription revenue, but gross margins declined, indicating pricing pressures. The acquisition of Adlumin expands NABL's market reach and strengthens its XDR and MDR offerings, crucial for future growth amidst rising cyber threats. seekingalpha.com - 1 month ago
N-able Continues to Showcase Workplace Success by Earning Three Comparably Awards BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE: NABL), a global software company helping IT service providers deliver security, data protection as-a-service, and unified endpoint management solutions, is proud to announce that it has earned three new prestigious awards from Comparably: Best Company Outlook (three-time winner), Best Company for Women (three-time winner), and Best Company for Diversity (two-time winner). These accolades, based on feedback from employees, underscore the on. businesswire.com - 1 month ago
N-able Announces Share Repurchase Program BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE:NABL), a global software company helping IT services providers deliver security, data protection as-a-service and unified endpoint management, today announced that its Board of Directors has approved a share repurchase program authorizing the company to repurchase up to an aggregate of $75 million of shares of its common stock. “We believe strongly in the opportunities ahead for N-able and our potential to create long-term value for our sha. businesswire.com - 1 month ago
N-able Is a Champion in Canalys Managed BDR Leadership Matrix for Second Consecutive Year BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE: NABL), a global software company helping IT services providers deliver security, data protection as-a-service, and unified endpoint management, today announced it has been awarded Champion status for the second consecutive year in the 2025 Canalys Managed BDR Leadership Matrix for Cove Data Protection. A company is awarded Champion status by demonstrating the highest levels of excellence in channel and technology capability over the last 1. businesswire.com - 1 month ago
N-able's Second Annual MSP Horizons Report Shows Significant Growth Opportunity for Global MSPs with Cybersecurity Leading the Way BURLINGTON, Mass.--(BUSINESS WIRE)--N-able, Inc. (NYSE: NABL), a global software company helping IT services providers deliver security, data protection as-a-service, and unified endpoint management, today announced its second annual MSP Horizons Report in partnership with leading channel analyst firm, Canalys. The report—which summarizes the top findings from research with MSPs across the globe—reveals a sharp projected uptick for managed services growth driven by a number of key factors, incl. businesswire.com - 1 month ago
N-able, Inc. (NABL) Q4 2024 Earnings Call Transcript N-able, Inc. (NYSE:NABL ) Q4 2024 Earnings Conference Call March 3, 2025 8:30 AM ET Company Participants Griffin Gyr - Investor Relations Manager John Pagliuca - President & Chief Executive Officer Tim O'Brien - Executive Vice President, Chief Financial Officer & Principal Conference Call Participants Mike Cikos - Needham Brian Essex - JPMorgan Matt Hedberg - RBC Keith Bachman - BMO Joe Vandrick - Scotiabank Operator Hello, and welcome everyone to the N-able Fourth Quarter 2024 Earnings Call. My name is Becky, and I'll be your operator today. seekingalpha.com - 1 month ago
N-able (NABL) Q4 Earnings and Revenues Top Estimates N-able (NABL) came out with quarterly earnings of $0.10 per share, beating the Zacks Consensus Estimate of $0.08 per share. This compares to earnings of $0.11 per share a year ago. zacks.com - 1 month ago
8. Profile Summary

N-able, Inc. NABL

image
COUNTRY US
INDUSTRY Information Technology Services
MARKET CAP $ 1.2 B
Dividend Yield 0.00%
Description N-able, Inc. provides cloud-based software solutions for managed service providers (MSPs) in the United States, the United Kingdom, and internationally. The company's solutions enable MSPs to support digital transformation and growth within small and medium-sized enterprises. Its software platform is designed to be an enterprise-grade solution that serves as an operating system for its MSP partners and scales as their businesses grow. The company's platform consists of solution categories including remote monitoring and management; security and data protection solutions through its data protection, patch management, endpoint security, web protection, e-mail security and archiving, and vulnerability assessment solutions; and business management, such as professional services automation, automation and scripting management, password management policies and reporting and analytics. The company was founded in 2000 and is headquartered in Burlington, Massachusetts.
Contact 30 Corporate Drive, Burlington, MA, 01803 https://www.n-able.com
IPO Date July 19, 2021
Employees 1765
Officers Mr. Michael Adler Executive Vice President and Chief Technology & Product Officer Mr. Jeff Nulsen Senior Vice President & Chief Marketing Officer Griffin Gyr Investor Relations Manager Mr. Joel Kemmerer Chief Information Officer Mr. Dave MacKinnon Chief Security Officer Mr. Timothy James O'Brien Executive Vice President & Chief Financial Officer Ms. Kathleen Pai Executive Vice President & Chief People Officer Mr. Frank Colletti Executive Vice President & Chief Revenue Officer Mr. Peter C. Anastos Esq. Executive Vice President, General Counsel & Secretary Mr. John Pagliuca Chief Executive Officer, President & Director