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 3,164 - -
Change - 210.09% -4.68% 55.19% -53.56% 63.01% - -
Enterprise Value (EV) 1 860.2 2,694 2,484 3,866 1,941 2,841 2,662 2,404
Change - 213.24% -7.8% 55.61% -49.8% 46.37% -6.31% -9.68%
P/E -8.98x -38.8x -81.5x -224x -48.5x -273x 138x 49.8x
PBR 3.59x 8.42x 6.79x 8.13x - 7.53x 5.86x 4.48x
PEG - 1.1x 1.4x 4.6x -0x 3.9x -0x 0x
Capitalization / Revenue 3.35x 8.05x 6.25x 8.29x 3.36x 4.8x 4.17x 3.56x
EV / Revenue 3.16x 7.68x 5.77x 7.67x 3.36x 4.31x 3.5x 2.71x
EV / EBITDA -221x 179x 56x 41.5x 15.4x 18.6x 14.2x 10.5x
EV / EBIT -121x 257x 64.2x 51.2x 17.9x 20.8x 15.5x 10.7x
EV / FCF 91x 107x 38.4x 31.7x - 18.1x 14.2x -
FCF Yield 1.1% 0.94% 2.61% 3.15% - 5.51% 7.06% -
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 41.35 41.35 41.35
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.($)
-272.65x4.31x18.62x-.--% 316.37Cr
22.9x6.2x11.08x1.39% 42TCr
26.71x5.34x16.79x1.42% 25TCr
83.17x8.09x21.65x-.--% 13TCr
37.85x3.55x13.06x0.18% 4.68TCr
-60.28x97.92x843.93x-.--% 4.58TCr
31.07x12.04x19.66x-.--% 2.53TCr
38.61x2.56x23.33x-.--% 2.12TCr
108.59x10.42x44.42x-.--% 1.58TCr
-648.41x3.84x12.85x - 1.4TCr
Average -63.24x 15.43x 102.54x 0.33% 9.8TCr
Weighted average by Cap. 20.23x 10.50x 54.08x 0.99%

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.