Company Valuation: Intapp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 910.9 2,825 2,693 4,179 1,941 3,069 - -
Change - 210.09% -4.68% 55.19% -53.56% 58.12% - -
Enterprise Value (EV) 1 860.2 2,694 2,484 3,866 1,941 2,746 2,567 2,309
Change - 213.24% -7.8% 55.61% -49.8% 41.48% -6.53% -10.04%
P/E -8.98x -38.8x -81.5x -224x -48.5x -264x 133x 48.3x
PBR 3.59x 8.42x 6.79x 8.13x - 7.3x 5.68x 4.35x
PEG - 1.1x 1.4x 4.6x -0x 3.7x -0x 0x
Capitalization / Revenue 3.35x 8.05x 6.25x 8.29x 3.36x 4.66x 4.04x 3.46x
EV / Revenue 3.16x 7.68x 5.77x 7.67x 3.36x 4.17x 3.38x 2.6x
EV / EBITDA -221x 179x 56x 41.5x 15.4x 18x 13.7x 10.1x
EV / EBIT -121x 257x 64.2x 51.2x 17.9x 20.1x 14.9x 10.3x
EV / FCF 91x 107x 38.4x 31.7x - 17.5x 13.7x -
FCF Yield 1.1% 0.94% 2.61% 3.15% - 5.7% 7.32% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.63 -1.08 -0.45 -0.23 -0.52 -0.1517 0.3006 0.8296
Distribution rate - - - - - - - -
Net sales 1 272.1 350.9 430.5 504.1 577.8 659.1 759.4 888
EBITDA 1 -3.9 15.03 44.4 93.24 126.4 152.6 187.5 228.5
EBIT 1 -7.123 10.49 38.73 75.56 108.6 136.7 171.7 225.1
Net income 1 -99.68 -69.42 -32.02 -18.22 -41.31 -10.79 25.52 76.67
Net Debt 1 -50.78 -130.4 -208.4 -313.1 - -322.9 -502.2 -759.9
Reference price 2 14.64 41.91 36.67 51.62 25.21 40.11 40.11 40.11
Nbr of stocks (in thousands) 62,222 67,401 73,431 80,955 76,986 76,511 - -
Announcement Date 07/09/22 06/09/23 13/08/24 12/08/25 04/08/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-264.47x4.17x18x-.--% 306.89Cr
23.53x6.33x11.31x1.36% 43TCr
25.57x5.11x16.1x1.49% 24TCr
80.27x7.8x20.88x-.--% 13TCr
38.15x3.57x13.13x0.18% 4.72TCr
-23.84x77.57x669.69x-.--% 3.57TCr
28.76x11.3x18.45x-.--% 2.35TCr
36.7x2.42x22.03x-.--% 2.01TCr
100.79x9.63x39.18x-.--% 1.46TCr
-619.89x3.68x12.32x - 1.34TCr
Average -57.44x 13.16x 84.11x 0.34% 9.6TCr
Weighted average by Cap. 22.23x 8.79x 39.25x 1.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INTA Stock
  4. Valuation Intapp, Inc.