N-able, Inc. (NABL) DCF Valuation

N-able, Inc. (NABL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

N-able, Inc. (NABL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or analyst, this (NABL) DCF Calculator is your essential tool for accurate valuation. Loaded with real data from N-able, Inc., you can adjust forecasts and immediately observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 263.5 302.9 346.5 371.8 421.9 474.7 534.2 601.1 676.4 761.2
Revenue Growth, % 0 14.93 14.39 7.31 13.48 12.53 12.53 12.53 12.53 12.53
EBITDA 91.1 89.4 65.1 72.5 96.2 118.9 133.8 150.5 169.4 190.6
EBITDA, % 34.58 29.53 18.79 19.51 22.8 25.04 25.04 25.04 25.04 25.04
Depreciation 54.1 56.5 33.0 23.3 20.1 56.7 63.8 71.8 80.8 90.9
Depreciation, % 20.54 18.64 9.53 6.26 4.76 11.95 11.95 11.95 11.95 11.95
EBIT 37.0 33.0 32.1 49.3 76.1 62.2 70.0 78.7 88.6 99.7
EBIT, % 14.04 10.89 9.25 13.25 18.04 13.1 13.1 13.1 13.1 13.1
Total Cash 39.3 99.8 66.7 98.8 153.0 123.4 138.9 156.3 175.9 197.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 27.0 30.3 40.3 42.6 48.0
Account Receivables, % 10.23 10.02 11.63 11.46 11.38
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0.000000289 0 0 0.0000000577 0.0000000577 0.0000000577 0.0000000577 0.0000000577
Accounts Payable 2.0 5.5 5.9 3.5 5.2 6.1 6.9 7.8 8.7 9.8
Accounts Payable, % 0.74758 1.83 1.69 0.95328 1.24 1.29 1.29 1.29 1.29 1.29
Capital Expenditure -8.2 -16.1 -34.8 -21.0 -22.3 -28.0 -31.5 -35.4 -39.8 -44.8
Capital Expenditure, % -3.12 -5.33 -10.05 -5.65 -5.29 -5.89 -5.89 -5.89 -5.89 -5.89
Tax Rate, % 47.18 47.18 47.18 47.18 47.18 47.18 47.18 47.18 47.18 47.18
EBITAT -29.1 -48.6 .3 27.1 40.2 13.5 15.2 17.1 19.3 21.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.2 -8.1 -11.1 24.7 34.2 39.2 41.8 47.1 53.0 59.6
WACC, % 5.48 5.48 5.49 6.26 6.23 5.79 5.79 5.79 5.79 5.79
PV UFCF
SUM PV UFCF 201.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 62
Terminal Value 3,472
Present Terminal Value 2,621
Enterprise Value 2,822
Net Debt 221
Equity Value 2,601
Diluted Shares Outstanding, MM 186
Equity Value Per Share 13.99

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real N-able financials.
  • Accurate Data: Historical performance data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect N-able's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Interface: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for N-able, Inc. (NABL).
  • WACC Calculation Tool: Pre-configured Weighted Average Cost of Capital template with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to N-able, Inc. (NABL).
  • Interactive Dashboard and Visuals: Graphical representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring N-able, Inc.'s (NABL) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze multiple forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions confidently.

Why Choose This Calculator for N-able, Inc. (NABL)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis.
  • Real-Time Feedback: Watch N-able's valuation update instantly as you modify inputs.
  • Preloaded Data: Comes with N-able’s actual financial metrics for immediate evaluation.
  • Relied Upon by Experts: Trusted by investors and analysts for making well-informed choices.

Who Should Use N-able, Inc. (NABL)?

  • IT Professionals: Enhance your skills by utilizing advanced tools for network management and monitoring.
  • Managed Service Providers: Integrate N-able's solutions to improve service delivery and client satisfaction.
  • Cybersecurity Experts: Leverage N-able's security features to protect client data and infrastructure.
  • Business Owners: Optimize your IT operations with scalable solutions tailored for your company's needs.
  • Tech Enthusiasts: Explore innovative technologies that drive efficiency in IT management.

What the Template Contains

  • Pre-Filled Data: Includes N-able, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze N-able, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.