N-able, Inc. (NABL) DCF Valuation

N-ABLEA, Inc. (NABL) DCF-Bewertung

US | Technology | Information Technology Services | NYSE
N-able, Inc. (NABL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

N-able, Inc. (NABL) Bundle

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

TOTAL:

Unabhängig davon, ob Sie ein Investor oder Analyst sind, ist dieser (NABL) DCF -Taschenrechner Ihr wesentliches Werkzeug für eine genaue Bewertung. Mit realen Daten von N -able, Inc. geladen, können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.


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 94.7 118.5 133.4 150.1 168.9 190.1
EBITDA, % 34.58 29.53 18.79 19.51 22.44 24.97 24.97 24.97 24.97 24.97
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 74.6 61.8 69.6 78.3 88.1 99.1
EBIT, % 14.04 10.89 9.25 13.25 17.68 13.02 13.02 13.02 13.02 13.02
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 39.4 13.4 15.1 17.0 19.2 21.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.2 -8.1 -11.1 24.7 33.4 39.2 41.7 47.0 52.9 59.5
WACC, % 5 5 5.01 5.74 5.71 5.29 5.29 5.29 5.29 5.29
PV UFCF
SUM PV UFCF 204.1
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 62
Terminal Value 4,799
Present Terminal Value 3,709
Enterprise Value 3,913
Net Debt 221
Equity Value 3,692
Diluted Shares Outstanding, MM 186
Equity Value Per Share 19.85

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.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

Es wurden keine passenden Produkte gefunden.