Discounted Cash Flow
N-able, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $263.5m | $-2.5m | $19.7m | -1.0% | $-0.02 |
| 2020 | $302.9m (14.9%) | $-7.2m (-185.0%) | $-7.2m (-136.2%) | -2.4% (-147.9%) | $-0.05 (-150.0%) |
| 2021 | $346.5m (14.4%) | $113.0k (101.6%) | $14.7m (305.0%) | 0.0% (101.4%) | $0.00 (100.0%) |
| 2022 | $371.8m (7.3%) | $16.7m (14685.0%) | $58.6m (299.1%) | 4.5% (13678.3%) | $0.09 |
| 2023 | $421.9m (13.5%) | $23.4m (40.1%) | $76.3m (30.3%) | 5.5% (23.5%) | $0.13 (44.4%) |
| 2024 | $466.1m (10.5%) | $31.0m (32.2%) | $61.9m (-18.9%) | 6.6% (19.7%) | $0.17 (30.8%) |
| 2025 | $511.4m (9.7%) | $-17.0m (-155.0%) | $75.1m (21.3%) | -3.3% (-150.1%) | $-0.09 (-152.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.