COMP <GO>
RPD vs NABL // EV/EBITDA & P/E VALUATION
Rapid7 Inc. (NASDAQ) VS. N-able Inc. (NYSE) • 15-METRIC TALLY: RPD 4
— NABL 7
▲ EV/EBITDA & P/E VALUATION LEADER: NABL
LAST: $17.08 (-3.39%) • MKT CAP: $1.15B
valuation
50.2x
LAST: $5.18 (-2.08%) • MKT CAP: $978.5M
valuation
25.5x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (RPD VS. NABL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | RPD | NABL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 70.30% | 76.90% | -6.60 | NABL | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 15.90% | 2.50% | +13.40 | RPD | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 50.2x | 25.5x | +24.70 | NABL | /valuation <GO> |
| Free Cash Flow Yield | 12.70% | 7.67% | +5.03 | RPD | /fcf-yield <GO> |
| Operating Margin | 1.30% | 6.70% | -5.40 | NABL | /operating-margins <GO> |
| Net Profit Margin | 2.70% | -3.70% | +6.40 | RPD | /net-margins <GO> |
| Revenue Growth (YoY) | 1.90% | 9.30% | -7.40 | NABL | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.29 | 1.49 | -1.20 | NABL | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 7/9 | -1.00 | NABL | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 65.5 | 68.5 | -2.99 | NABL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 45.8x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.15B | $978.5M | $172.7M | RPD | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | RPD REV | NABL REV | RPD GROSS % | NABL GROSS % | RPD FCF | NABL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $859.8M | $508.8M | 70.3% | 76.9% | $146.2M | $75.1M |
| FY 2024 | $844.0M | $465.6M | 70.3% | 82.6% | $168.2M | $61.9M |
| FY 2023 | $777.7M | $422.2M | — | — | $104.3M | $90.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
RPD // BETA —
NABL // BETA —