N-able, Inc. (NABL)

Market price: $5.18

4 valuation methods

• DCF (FCFF): $2.97 to $4.00 (midpoint $3.42)
• EV / EBITDA: $2.45 to $13.13 (midpoint $6.16)
• EV / Revenue: $2.23 to $8.01 (midpoint $6.21)
• EV / Gross Profit: $3.22 to $14.44 (midpoint $6.22)