N-able, Inc.

NABL

NABLN-able, Inc. US flag

New York Stock Exchange

3.40

USD

+0.13

- -

639.54MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-0.89	-1.2	0.02	2.65	3.46	4.21	-2.18
Return on Assets (%)	- -	-0.5	-0.68	0.01	1.57	2.09	2.48	-1.24
Return on Capital (%)	- -	-5.99	-4.88	0.03	2.68	3.74	4.34	-23.14
Return on Invested Capital (%)	- -	-5.9	-4.97	0.03	2.57	3.51	4.19	-21.88
Gross Margin (%)	74.88	78.25	79.14	84.87	84.23	83.83	82.69	77.11
EBITDA Margin (%)	32.76	34.44	29.79	19.37	19.32	21.79	23.19	15.81
Operating Margin (%)	8.22	13.89	11.15	9.62	12.75	16.67	17.67	7.19
Incremental Operating Margin (%)	- -	50.64	-7.23	-1	55.57	45.74	27.22	-100.66
Pretax Margin (%)	-7.66	1.21	1.6	3.35	8.18	10.51	11.64	0.47
Profit Margin (%)	-6	-0.95	-2.36	0.03	4.49	5.55	6.64	-3.33
Net Income to Common Margin (%)	-6	-0.95	-2.36	0.03	4.49	5.55	6.64	-3.33
Effective Tax Rate (%)	- -	178.67	247.41	99.03	45.09	47.18	42.96	812.34
Dvd Payout Ratio (%)	- -	- -	- -	191,150.44	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-0.89	-1.2	-34.55	2.65	3.46	4.21	-2.18

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	408	390	382	376	375	369	430
ST Debt	- -	2	3	8	9	10	10	11
LT Debt	- -	406	387	373	367	365	360	419
Total Debt/EBITDA	- -	4.5	4.32	5.69	5.23	4.07	3.42	5.32
Net Debt/EBITDA	- -	3.91	3.02	4.06	3.32	1.98	2.29	3.49
Total Debt/EBIT	- -	11.16	11.55	11.45	7.93	5.33	4.48	11.7
Net Debt/EBIT	- -	9.7	8.08	8.17	5.02	2.59	3.01	7.67
EBITDA to Interest Expense	2.17	2.68	3.21	3.28	3.81	3.04	3.6	2.25
EBITDA-CapEx/Interest Expense	1.88	2.44	2.63	1.58	2.7	2.3	2.81	1.43
EBIT to Interest Expense	0.54	1.08	1.2	1.63	2.51	2.32	2.74	1.02
Interest Expense	35	34	28	20	19	30	30	36
Common Equity/Total Assets	- -	55.6	58.46	58.57	59.51	61.18	56.71	57.07
Long-Term Debt/Equity (%)	- -	72.08	61.36	60.35	57.1	51.25	47.37	52.09
Long-Term Debt/Capital (%)	- -	41.8	37.92	37.32	36.01	33.57	31.87	33.94
Long-Term Debt/Total Assets (%)	- -	40.08	35.87	35.35	33.98	31.35	26.86	29.73
Total Debt/Equity (%)	- -	72.46	61.81	61.7	58.54	52.65	48.62	53.48
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt/Total Assets (%)	- -	40.29	36.13	36.14	34.84	32.21	27.58	30.52
Net Debt to Equity	- -	62.99	43.23	44.01	37.09	25.58	32.65	35.05
Net Debt/Capital (%)	- -	38.06	29.61	29.16	25.91	19.51	23.76	25.11
EBITDA	75	91	90	67	72	92	108	81
EBITDA-CapEx	65	83	74	32	51	70	84	52
Operating Income (Loss)	19	37	34	33	47	70	82	37

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.2	1.82	1.1	1.6	1.87	0.57	0.62
Current Ratio	- -	2.18	2.48	1.99	2.49	2.75	1.23	1.19
Quick Ratio	- -	2.02	2.37	1.76	2.29	2.62	1.14	1.07
CFO/Avg Current Liab	- -	1.56	1.96	0.78	1.16	1.26	0.69	0.56
Common Equity/Total Assets	- -	55.6	58.46	58.57	59.51	61.18	56.71	57.07
Long-Term Debt/Equity (%)	- -	72.08	61.36	60.35	57.1	51.25	47.37	52.09
Long-Term Debt/Capital (%)	- -	41.8	37.92	37.32	36.01	33.57	31.87	33.94
Long-Term Debt/Total Assets (%)	- -	40.08	35.87	35.35	33.98	31.35	26.86	29.73
Total Debt/Equity (%)	- -	72.46	61.81	61.7	58.54	52.65	48.62	53.48
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt/Total Assets (%)	- -	40.29	36.13	36.14	34.84	32.21	27.58	30.52
CFO/Total Liabilities	- -	5.67	19.1	10.37	16.35	19.96	13.71	15.4
CFO/CapEx	5.27	3.11	5.31	1.3	3.4	4.03	3.35	3.19
Altman's Z-Score	- -	4.21	2.87	5.28	5.3	6	4.96	3.72

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	20.29	11	11.15	10.96	11.28	10.98	10.74
Days Sales Outstanding	- -	17.99	33.18	32.73	33.3	32.36	33.25	33.99
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	58.19	16.82	9.19	12.46	15.53	14	15.31
Accounts Payable Turnover Days	- -	6.27	21.7	39.7	29.3	23.5	26.08	23.84
Cash Conversion Cycle	- -	11.72	11.48	-6.98	4	8.86	7.17	10.15
Inventory to Cash Days	- -	17.99	33.18	32.73	33.3	32.36	33.25	33.99
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1,987	1,859	2,428	1,752	1,396
- Cash & Cash Equivalents	- -	39	100	67	99	153	85	112
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	408	390	382	376	375	369	430
Enterprise Value	- -	369	290	2,302	2,136	2,649	2,036	1,715
Total Capital	- -	972	1,021	1,000	1,018	1,086	1,128	1,235
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt / EV	- -	1.11	1.34	0.17	0.18	0.14	0.18	0.25
EV/Sales	- -	1.4	0.96	6.65	5.75	6.28	4.37	3.35
EV/EBITDA	- -	4.07	3.22	34.31	29.74	28.81	18.83	21.21
EV/EBIT	- -	10.08	8.6	69.07	45.07	37.67	24.71	46.61
EV/Cash Flow to Firm	- -	- -	6.57	50.55	26.13	24.98	21.08	- -
EV/Free Cash Flow to Firm	- -	51.55	4.81	28.64	20.78	20.63	16.92	- -
Diluted Market Cap	- -	- -	- -	1,872	1,864	2,464	1,760	1,405
Diluted Enterprise Value	- -	369	290	2,187	2,141	2,686	2,044	1,723
EV per Share	- -	2.06	1.62	12.86	11.81	14.46	10.85	9.19
TTM Sales	228	264	303	346	372	422	466	511
TTM EBITDA	75	91	90	67	72	92	108	81
TTM Operating Income	19	37	34	33	47	70	82	37
TTM Cash Flow to Firm	79	-1	44	46	82	106	97	-163
TTM Free Cash Flow to Firm	89	7	60	80	103	128	120	-134

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	23.35	20.17	21.92	17.06	11.47
EV/EBIT	- -	10.08	8.6	69.07	45.07	37.67	24.71	46.61
Enterprise Value	- -	369	290	2,302	2,136	2,649	2,036	1,715
Low Price	- -	- -	- -	10.32	8.12	9.26	9.11	6.07
EV/Sales	- -	1.4	0.96	6.65	5.75	6.28	4.37	3.35
EV/EBITDA	- -	4.07	3.22	34.31	29.74	28.81	18.83	21.21
Price/Earnings	- -	- -	- -	16,449.61	110.84	103.21	55.9	- -
Price/Earnings Average	- -	- -	- -	19,234.28	109.79	99.75	76.22	-88.15
Price/Earnings High	- -	- -	- -	23,711.15	131.76	120.27	92.7	-114.8
Price/Earnings Low	- -	- -	- -	15,293.69	87.55	72.13	54.52	-66.94
Price/Book Value	- -	- -	- -	3.21	2.9	3.41	2.31	1.74
Price/Book Value Average	- -	- -	- -	3.76	2.87	3.3	3.15	1.85
Price/Book Value High	- -	- -	- -	4.63	3.44	3.98	3.83	2.42
Price/Book Value Low	- -	- -	- -	2.99	2.29	2.39	2.25	1.41
Price/Tangible Book Value	- -	- -	- -	-8.62	-9.5	-18.14	-5.82	-4.91
Price/Tangible Book Value Average	- -	- -	- -	-10.08	-9.42	-17.53	-7.94	-5.25
Price/Tangible Book Value High	- -	- -	- -	-12.42	-11.3	-21.13	-9.65	-6.83
Price/Tangible Book Value Low	- -	- -	- -	-8.01	-7.51	-12.68	-5.68	-3.98
Price/Sales	- -	- -	- -	5.37	4.98	5.73	3.71	2.75
Price/Sales Average	- -	- -	- -	6.27	4.93	5.54	5.06	2.94
Price/Sales High	- -	- -	- -	7.73	5.92	6.67	6.16	3.82
Price/Sales Low	- -	- -	- -	4.99	3.93	4	3.62	2.23
Price/Cash Flow	- -	- -	- -	41	25.93	26.82	21.78	15.07
Price/Cash Flow Average	- -	- -	- -	47.94	25.69	25.92	29.71	16.11
Price/Cash Flow High	- -	- -	- -	59.09	30.82	31.26	36.13	20.98
Price/Cash Flow Low	- -	- -	- -	38.12	20.48	18.75	21.25	12.23
Price/Free Cash Flow Average	- -	- -	- -	27.3	19.98	21.18	23.26	12.26
Price/Free Cash Flow High	- -	- -	- -	33.66	23.97	25.54	28.29	15.97
Price/Free Cash Flow Low	- -	- -	- -	21.71	15.93	15.32	16.64	9.31
EV/Sales Average	- -	1.4	0.96	7.62	5.7	6.09	5.73	3.54
EV/Sales High	- -	1.4	0.96	9.18	6.69	7.23	6.84	4.42
EV/Sales Low	- -	1.4	0.96	6.24	4.7	4.55	4.27	2.84
EV/EBITDA Average	- -	4.07	3.22	39.32	29.49	27.93	24.72	22.4
EV/EBITDA High	- -	4.07	3.22	47.39	34.62	33.18	29.5	27.98
EV/EBITDA Low	- -	4.07	3.22	32.23	24.3	20.86	18.43	17.96
EV/EBIT Average	- -	10.08	8.6	79.17	44.7	36.52	32.44	49.22
EV/EBIT High	- -	10.08	8.6	95.4	52.47	43.38	38.71	61.48
EV/EBIT Low	- -	10.08	8.6	64.88	36.83	27.28	24.19	39.46
Last Price	- -	- -	- -	11.1	10.28	13.25	9.34	7.48
High Price	- -	- -	- -	16	12.22	15.44	15.49	10.41
Enterprise Value Average	- -	369	290	2,639	2,119	2,568	2,672	1,811
Enterprise Value High	- -	369	290	3,180	2,487	3,050	3,189	2,262
Enterprise Value Low	- -	369	290	2,163	1,746	1,918	1,992	1,452

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-0.89	-1.2	0.02	2.65	3.46	4.21	-2.18
Return on Assets (%)	- -	-0.5	-0.68	0.01	1.57	2.09	2.48	-1.24
Return on Capital (%)	- -	-5.99	-4.88	0.03	2.68	3.74	4.34	-23.14
Return on Invested Capital (%)	- -	-5.9	-4.97	0.03	2.57	3.51	4.19	-21.88
Gross Margin (%)	74.88	78.25	79.14	84.87	84.23	83.83	82.69	77.11
EBITDA Margin (%)	32.76	34.44	29.79	19.37	19.32	21.79	23.19	15.81
Operating Margin (%)	8.22	13.89	11.15	9.62	12.75	16.67	17.67	7.19
Incremental Operating Margin (%)	- -	50.64	-7.23	-1	55.57	45.74	27.22	-100.66
Pretax Margin (%)	-7.66	1.21	1.6	3.35	8.18	10.51	11.64	0.47
Profit Margin (%)	-6	-0.95	-2.36	0.03	4.49	5.55	6.64	-3.33
Net Income to Common Margin (%)	-6	-0.95	-2.36	0.03	4.49	5.55	6.64	-3.33
Effective Tax Rate (%)	- -	178.67	247.41	99.03	45.09	47.18	42.96	812.34
Dvd Payout Ratio (%)	- -	- -	- -	191,150.44	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-0.89	-1.2	-34.55	2.65	3.46	4.21	-2.18

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	408	390	382	376	375	369	430
ST Debt	- -	2	3	8	9	10	10	11
LT Debt	- -	406	387	373	367	365	360	419
Total Debt/EBITDA	- -	4.5	4.32	5.69	5.23	4.07	3.42	5.32
Net Debt/EBITDA	- -	3.91	3.02	4.06	3.32	1.98	2.29	3.49
Total Debt/EBIT	- -	11.16	11.55	11.45	7.93	5.33	4.48	11.7
Net Debt/EBIT	- -	9.7	8.08	8.17	5.02	2.59	3.01	7.67
EBITDA to Interest Expense	2.17	2.68	3.21	3.28	3.81	3.04	3.6	2.25
EBITDA-CapEx/Interest Expense	1.88	2.44	2.63	1.58	2.7	2.3	2.81	1.43
EBIT to Interest Expense	0.54	1.08	1.2	1.63	2.51	2.32	2.74	1.02
Interest Expense	35	34	28	20	19	30	30	36
Common Equity/Total Assets	- -	55.6	58.46	58.57	59.51	61.18	56.71	57.07
Long-Term Debt/Equity (%)	- -	72.08	61.36	60.35	57.1	51.25	47.37	52.09
Long-Term Debt/Capital (%)	- -	41.8	37.92	37.32	36.01	33.57	31.87	33.94
Long-Term Debt/Total Assets (%)	- -	40.08	35.87	35.35	33.98	31.35	26.86	29.73
Total Debt/Equity (%)	- -	72.46	61.81	61.7	58.54	52.65	48.62	53.48
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt/Total Assets (%)	- -	40.29	36.13	36.14	34.84	32.21	27.58	30.52
Net Debt to Equity	- -	62.99	43.23	44.01	37.09	25.58	32.65	35.05
Net Debt/Capital (%)	- -	38.06	29.61	29.16	25.91	19.51	23.76	25.11
EBITDA	75	91	90	67	72	92	108	81
EBITDA-CapEx	65	83	74	32	51	70	84	52
Operating Income (Loss)	19	37	34	33	47	70	82	37

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.2	1.82	1.1	1.6	1.87	0.57	0.62
Current Ratio	- -	2.18	2.48	1.99	2.49	2.75	1.23	1.19
Quick Ratio	- -	2.02	2.37	1.76	2.29	2.62	1.14	1.07
CFO/Avg Current Liab	- -	1.56	1.96	0.78	1.16	1.26	0.69	0.56
Common Equity/Total Assets	- -	55.6	58.46	58.57	59.51	61.18	56.71	57.07
Long-Term Debt/Equity (%)	- -	72.08	61.36	60.35	57.1	51.25	47.37	52.09
Long-Term Debt/Capital (%)	- -	41.8	37.92	37.32	36.01	33.57	31.87	33.94
Long-Term Debt/Total Assets (%)	- -	40.08	35.87	35.35	33.98	31.35	26.86	29.73
Total Debt/Equity (%)	- -	72.46	61.81	61.7	58.54	52.65	48.62	53.48
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt/Total Assets (%)	- -	40.29	36.13	36.14	34.84	32.21	27.58	30.52
CFO/Total Liabilities	- -	5.67	19.1	10.37	16.35	19.96	13.71	15.4
CFO/CapEx	5.27	3.11	5.31	1.3	3.4	4.03	3.35	3.19
Altman's Z-Score	- -	4.21	2.87	5.28	5.3	6	4.96	3.72

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	20.29	11	11.15	10.96	11.28	10.98	10.74
Days Sales Outstanding	- -	17.99	33.18	32.73	33.3	32.36	33.25	33.99
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	58.19	16.82	9.19	12.46	15.53	14	15.31
Accounts Payable Turnover Days	- -	6.27	21.7	39.7	29.3	23.5	26.08	23.84
Cash Conversion Cycle	- -	11.72	11.48	-6.98	4	8.86	7.17	10.15
Inventory to Cash Days	- -	17.99	33.18	32.73	33.3	32.36	33.25	33.99
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	1,987	1,859	2,428	1,752	1,396
- Cash & Cash Equivalents	- -	39	100	67	99	153	85	112
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	408	390	382	376	375	369	430
Enterprise Value	- -	369	290	2,302	2,136	2,649	2,036	1,715
Total Capital	- -	972	1,021	1,000	1,018	1,086	1,128	1,235
Total Debt/Capital (%)	- -	42.01	38.2	38.16	36.92	34.49	32.72	34.85
Total Debt / EV	- -	1.11	1.34	0.17	0.18	0.14	0.18	0.25
EV/Sales	- -	1.4	0.96	6.65	5.75	6.28	4.37	3.35
EV/EBITDA	- -	4.07	3.22	34.31	29.74	28.81	18.83	21.21
EV/EBIT	- -	10.08	8.6	69.07	45.07	37.67	24.71	46.61
EV/Cash Flow to Firm	- -	- -	6.57	50.55	26.13	24.98	21.08	- -
EV/Free Cash Flow to Firm	- -	51.55	4.81	28.64	20.78	20.63	16.92	- -
Diluted Market Cap	- -	- -	- -	1,872	1,864	2,464	1,760	1,405
Diluted Enterprise Value	- -	369	290	2,187	2,141	2,686	2,044	1,723
EV per Share	- -	2.06	1.62	12.86	11.81	14.46	10.85	9.19
TTM Sales	228	264	303	346	372	422	466	511
TTM EBITDA	75	91	90	67	72	92	108	81
TTM Operating Income	19	37	34	33	47	70	82	37
TTM Cash Flow to Firm	79	-1	44	46	82	106	97	-163
TTM Free Cash Flow to Firm	89	7	60	80	103	128	120	-134

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	23.35	20.17	21.92	17.06	11.47
EV/EBIT	- -	10.08	8.6	69.07	45.07	37.67	24.71	46.61
Enterprise Value	- -	369	290	2,302	2,136	2,649	2,036	1,715
Low Price	- -	- -	- -	10.32	8.12	9.26	9.11	6.07
EV/Sales	- -	1.4	0.96	6.65	5.75	6.28	4.37	3.35
EV/EBITDA	- -	4.07	3.22	34.31	29.74	28.81	18.83	21.21
Price/Earnings	- -	- -	- -	16,449.61	110.84	103.21	55.9	- -
Price/Earnings Average	- -	- -	- -	19,234.28	109.79	99.75	76.22	-88.15
Price/Earnings High	- -	- -	- -	23,711.15	131.76	120.27	92.7	-114.8
Price/Earnings Low	- -	- -	- -	15,293.69	87.55	72.13	54.52	-66.94
Price/Book Value	- -	- -	- -	3.21	2.9	3.41	2.31	1.74
Price/Book Value Average	- -	- -	- -	3.76	2.87	3.3	3.15	1.85
Price/Book Value High	- -	- -	- -	4.63	3.44	3.98	3.83	2.42
Price/Book Value Low	- -	- -	- -	2.99	2.29	2.39	2.25	1.41
Price/Tangible Book Value	- -	- -	- -	-8.62	-9.5	-18.14	-5.82	-4.91
Price/Tangible Book Value Average	- -	- -	- -	-10.08	-9.42	-17.53	-7.94	-5.25
Price/Tangible Book Value High	- -	- -	- -	-12.42	-11.3	-21.13	-9.65	-6.83
Price/Tangible Book Value Low	- -	- -	- -	-8.01	-7.51	-12.68	-5.68	-3.98
Price/Sales	- -	- -	- -	5.37	4.98	5.73	3.71	2.75
Price/Sales Average	- -	- -	- -	6.27	4.93	5.54	5.06	2.94
Price/Sales High	- -	- -	- -	7.73	5.92	6.67	6.16	3.82
Price/Sales Low	- -	- -	- -	4.99	3.93	4	3.62	2.23
Price/Cash Flow	- -	- -	- -	41	25.93	26.82	21.78	15.07
Price/Cash Flow Average	- -	- -	- -	47.94	25.69	25.92	29.71	16.11
Price/Cash Flow High	- -	- -	- -	59.09	30.82	31.26	36.13	20.98
Price/Cash Flow Low	- -	- -	- -	38.12	20.48	18.75	21.25	12.23
Price/Free Cash Flow Average	- -	- -	- -	27.3	19.98	21.18	23.26	12.26
Price/Free Cash Flow High	- -	- -	- -	33.66	23.97	25.54	28.29	15.97
Price/Free Cash Flow Low	- -	- -	- -	21.71	15.93	15.32	16.64	9.31
EV/Sales Average	- -	1.4	0.96	7.62	5.7	6.09	5.73	3.54
EV/Sales High	- -	1.4	0.96	9.18	6.69	7.23	6.84	4.42
EV/Sales Low	- -	1.4	0.96	6.24	4.7	4.55	4.27	2.84
EV/EBITDA Average	- -	4.07	3.22	39.32	29.49	27.93	24.72	22.4
EV/EBITDA High	- -	4.07	3.22	47.39	34.62	33.18	29.5	27.98
EV/EBITDA Low	- -	4.07	3.22	32.23	24.3	20.86	18.43	17.96
EV/EBIT Average	- -	10.08	8.6	79.17	44.7	36.52	32.44	49.22
EV/EBIT High	- -	10.08	8.6	95.4	52.47	43.38	38.71	61.48
EV/EBIT Low	- -	10.08	8.6	64.88	36.83	27.28	24.19	39.46
Last Price	- -	- -	- -	11.1	10.28	13.25	9.34	7.48
High Price	- -	- -	- -	16	12.22	15.44	15.49	10.41
Enterprise Value Average	- -	369	290	2,639	2,119	2,568	2,672	1,811
Enterprise Value High	- -	369	290	3,180	2,487	3,050	3,189	2,262
Enterprise Value Low	- -	369	290	2,163	1,746	1,918	1,992	1,452

Shares Outstanding	- -	179	179	179	181	183	188	187
Diluted Weighted Avg Shares	315	315	315	169	181	186	188	188
Basic Weighted Avg Shares	315	315	315	167	180	182	185	188
Revenue per Share	0.72	0.84	0.96	2.07	2.06	2.31	2.52	2.72
EBITDA per Share	0.24	0.29	0.29	0.4	0.4	0.5	0.58	0.43
Operating Income per Share	0.06	0.12	0.11	0.2	0.26	0.39	0.44	0.2
Basic EPS, GAAP	-0.04	-0.01	-0.02	- -	0.09	0.13	0.17	-0.09
Basic EPS from Cont Ops	-0.04	-0.01	-0.02	- -	0.09	0.13	0.17	-0.09
Diluted EPS, GAAP	-0.04	-0.01	-0.02	- -	0.09	0.13	0.16	-0.09
Diluted EPS from Cont Ops	-0.04	-0.01	-0.02	- -	0.09	0.13	0.16	-0.09
Dividend per Share	- -	- -	- -	1.29	- -	- -	- -	- -
Cash Flow per Share	0.17	0.08	0.27	0.27	0.4	0.49	0.43	0.5
Free Cash Flow per Basic Share	0.13	0.05	0.22	0.06	0.28	0.37	0.3	0.34
Cash & Equivalents per Share	- -	0.22	0.56	0.37	0.55	0.84	0.45	0.6
Book Value per Share	- -	3.15	3.53	3.45	3.55	3.88	4.05	4.31
Tangible Book Value per Share	- -	-1.95	-1.51	-1.29	-1.08	-0.73	-1.6	-1.52

N-able, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)