N-able Inc Dossier - Source-backed chat

N-able Inc

NABLNYSE

SectorInformation Technology

IndustrySystems Software

Beta (adjusted)0.68

Intrinsic Value

No headline value published yetWe haven't published a headline intrinsic value for this company yet. Our data-reliability standards weren't met. Method estimates are shown for reference.

Market Price $4.34Price as of 1 Oct 2026

Data confidence Sign in to view data confidence

Market Cap $819.8M

Enterprise Value $1.1B

Shares Outstanding 187.9M diluted

Moat Rating None

Next Earnings Date5 Nov 2026

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

N-able is a leading global provider of cloud-based software solutions tailored for Managed Service Providers (MSPs) serving small and medium-sized businesses (SMBs). The company's comprehensive platform spans unified endpoint management, security operations, and data protection (Cove). N-able is well-positioned to capitalize on the secular tailwinds of SMB digital transformation, rising cybersecurity threats, and the increasing reliance on outsourced IT services. Despite near-term macroeconomic headwinds and margin compression on a GAAP basis, the company's high recurring revenue mix (approx. 98%), strong customer retention, and robust Adjusted EBITDA margins (targeting 30-31% for FY2026) support a highly resilient business model. The strategic expansion of its security portfolio, particularly through the integration of Adlumin and the launch of AI-driven capabilities like N-zo, serves as a key catalyst for upmarket expansion and higher average revenue per partner.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets5 analysts · as of 18 Aug 2026

Low · most bearish analyst$5.75

Mean target$6.85

High · most bullish analyst$10.00

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 20 Jun 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

$5.5015%

Persistent macroeconomic weakness severely constrains SMB IT budgets, leading to elevated MSP churn and slower net-new partner additions. Intense competition from peers like Kaseya and ConnectWise pressures pricing, while integration delays with Adlumin or failure to monetize AI investments drag Adjusted EBITDA margins below 28% and slow ARR growth to the mid-single digits.

Base CaseCentral scenario

$7.5560%

N-able executes on its FY2026 guidance, delivering total revenue of $554M to $559M (8-9% YoY growth) and ending ARR of $581M to $586M. The company maintains stable Adjusted EBITDA margins of 30-31% while continuing to invest in AI innovation and go-to-market expansion. Steady upmarket migration leads to larger contract sizes, offsetting moderate SMB spending caution.

Bull CaseUpside scenario

$10.0025%

Accelerated adoption of the unified cyber resilience platform drives higher-than-expected cross-selling of security and data protection solutions. The successful monetization of AI-powered features (e.g., N-zo) and rapid expansion into the value-added reseller (VAR) channel and international markets (EMEA/APAC) push ARR growth above 12% and expand Adjusted EBITDA margins beyond 32%.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

Highly predictable financial profile with subscription revenue representing approximately 98% of total revenue.
Strong secular tailwinds from the growing complexity of SMB IT environments and escalating cyber threat landscape.
Robust cash generation with FY2026 unlevered free cash flow projected at $114M to $118M, providing capital allocation flexibility.
Expanding competitive moat through AI-driven product innovation (N-zo) and a comprehensive, single-pane-of-glass platform.

Key Investment Risks

Intense competition in the MSP software market from well-capitalized competitors.
Concentrated ownership structure with private equity sponsors (Silver Lake and Thoma Bravo) holding significant voting control.
Sensitivity of SMB customers to macroeconomic downturns, which can lead to delayed IT projects or reduced seat counts.

Thesis Invalidation Triggers

ARR growth decelerating below 5% on a constant currency basis.
Adjusted EBITDA margins falling below 27% due to aggressive price competition or operational inefficiencies.
A major security breach or platform outage that damages partner trust and accelerates customer churn.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.