US · NABL
N-able, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Burlington, MA 01803
- Website
- n-able.com
Price · as of 2025-12-31
$5.31
Market cap 823.22M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.76 | +441.62% |
| Intrinsic Value(DCF) | $2.12 | -60.08% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $10.27 | $31.02 | $0.34 | $0.00 | $0.01 |
| 2022 | $11.61 | $71.94 | $0.00 | $0.00 | $1.41 |
| 2023 | $13.19 | $35.05 | $0.18 | $0.00 | $2.69 |
| 2024 | $7.35 | $32.15 | $0.74 | $0.00 | $3.02 |
| 2025 | $4.44 | $28.76 | $0.58 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates N-able, Inc.'s (NABL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.76
- Current price
- $5.31
- AI upside
- +441.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.12
-60.08% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NABL | N-able, Inc. | $5.31 | 823.22M | +442% | -60% | — | — | -48.96 | 1.04 | 1.63 | 14.33 | — | -2.93 | 77.11% | 11.28% | -3.33% | -2.18% | 2.10% | -1.24% | 0.57 | 1.60 | 1.19 | 1.07 | 4.22 | -15669.00% | 971.00% | 3474.00% | 9.00% | 0.51 | 6.84% | 0.00% | 0.00% | 3.60% | 20.49 | 15.74 | 2.31 | 1.41 |
| CNXN | PC Connection, Inc. | $60.95 | 1.54B | +90% | -60% | -33% | -42% | 18.41 | 1.69 | 0.54 | 8.85 | — | 1.84 | 18.77% | 3.56% | 2.91% | 9.19% | 15.44% | 6.32% | 0.00 | — | 2.90 | 2.51 | -1.50 | -61.00% | 252.00% | -6509.00% | 3.77% | 0.16 | 11.89% | 0.99% | 18.30% | 7.06% | 11.10 | 19.57 | 0.40 | 6.12 |
| FLYW | Flywire Corporation | $12.31 | 1.48B | +258% | +815% | -67% | -70% | 112.70 | 1.82 | 2.44 | 0.33 | 28.82 | 6.35 | 61.42% | 1.81% | 2.17% | 1.64% | 2.07% | 1.14% | 0.00 | 0.00 | 1.50 | 1.41 | -0.09 | 39107.00% | 2659.00% | 915.00% | 6.50% | 0.25 | 28.83% | 0.00% | 0.00% | 5.16% | 103.25 | 11.80 | 1.87 | 2.73 |
| NYAX | Nayax Ltd. | $51.15 | 1.87B | +8% | +393% | -94% | — | -224.02 | 7.76 | 4.08 | 52.50 | — | 26.94 | 45.07% | 0.99% | -1.79% | -4.35% | 2.38% | -1.51% | 0.33 | 0.37 | 1.31 | 0.88 | -1.19 | -6667.00% | 3334.00% | -33100.00% | 1.40% | 0.20 | 13.75% | 0.00% | 0.00% | 5.07% | 400.64 | 69.39 | 3.96 | 3.61 |
| PAR | PAR Technology Corporatio… | $16.39 | 665.29M | +89% | -53% | — | — | -8.13 | 0.83 | 1.51 | -37.85 | -0.58 | -2.49 | 40.53% | -15.10% | -18.54% | -9.95% | -6.01% | -6.14% | 0.49 | -11.36 | 1.66 | 1.15 | -12.11 | 139286.00% | 3016.00% | -484.00% | -4.44% | -0.19 | -2.67% | 0.00% | 0.00% | 0.00% | -14.67 | -33.10 | 2.22 | 0.63 |
| PD | PagerDuty, Inc. | $7.06 | 647.94M | +385% | -10% | — | — | -26.13 | 10.96 | 3.04 | -110.67 | — | -50.05 | 82.96% | -12.79% | -9.14% | -36.13% | -142.17% | -5.88% | 3.57 | -6.46 | 1.87 | 1.84 | -9.85 | -3371.00% | 854.00% | 6828.00% | 7.62% | 0.32 | 257.87% | 0.00% | 0.00% | 7.03% | -22.02 | 12.14 | 2.82 | 0.91 |
| PLAB | Photronics, Inc. | $37.43 | 2.21B | +87% | -44% | -17% | -62% | 14.56 | 1.69 | 2.34 | 4.67 | 160.21 | 1.69 | 35.30% | 24.51% | 16.06% | 11.89% | 32.80% | 7.76% | 0.00 | 3784.75 | 5.37 | 4.82 | -1.64 | 909.00% | -204.00% | -5428.00% | 3.00% | 1.49 | 10.96% | 0.00% | 0.00% | 4.90% | 6.72 | 23.44 | 1.65 | 7.68 |
| TASK | TaskUs, Inc. | $10.62 | 953.73M | +270% | +41% | -7% | +180% | 9.35 | 1.59 | 0.81 | 4.81 | 7.79 | 4.21 | 32.62% | 11.88% | 8.64% | 18.65% | 16.24% | 10.21% | 0.50 | 7.65 | 3.12 | 2.85 | 0.40 | 12000.00% | 1895.00% | -2613.00% | 7.71% | 0.84 | 11.38% | 0.00% | 0.00% | 5.73% | 7.41 | 14.14 | 0.88 | 3.24 |
| VMEO | Vimeo, Inc. | $7.85 | 1.31B | +352% | -54% | -77% | -83% | 34.91 | 2.26 | 2.22 | 17.23 | 151.26 | 5.70 | 77.84% | 5.01% | 6.35% | 6.70% | 17.67% | 4.19% | 0.03 | — | 1.66 | 1.57 | -8.84 | 2308.00% | -5.00% | 5033.00% | 6.13% | 0.26 | 59.79% | 0.00% | 0.00% | 5.64% | 29.25 | 10.79 | 1.46 | 2.60 |
| VYX | NCR Voyix Corporation | $7.64 | 1.06B | +189% | -60% | — | -87% | 25.08 | 0.91 | 0.39 | 74.08 | — | -2.35 | 23.60% | 0.97% | 1.56% | 3.55% | 0.51% | 1.00% | 1.15 | 0.43 | 1.04 | 0.66 | 37.76 | -10739.00% | -492.00% | 745.00% | -35.60% | -0.20 | -18.38% | 1.42% | 35.70% | 15.47% | 82.63 | -5.73 | 0.80 | 1.15 |
| WYFI | WhiteFiber, Inc. Ordinary… | $16.85 | 644.68M | — | — | — | — | — | — | — | — | — | — | 22.91% | 5.48% | 2.88% | 1.25% | 1.41% | 0.89% | 0.08 | — | 1.02 | 0.55 | 0.09 | -21173.00% | — | 1653887.00% | — | 0.40 | -53.47% | — | 0.00% | — | — | — | — | — |
About N-able, Inc.
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.
- CEO
- John Pagliuca
- Employees
- 1.8K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.12 ÷ $5.31) − 1 = -60.08% (DCF, example).