Company Valuation: Intapp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,646 910.9 2,825 2,693 4,179 2,136 - -
Change - -44.65% 210.09% -4.68% 55.19% -48.9% - -
Enterprise Value (EV) 1 1,884 860.2 2,694 2,484 3,866 1,949 1,792 1,609
Change - -54.34% 213.24% -7.8% 55.61% -49.58% -8.06% -10.24%
P/E -12.6x -8.98x -38.8x -81.5x -224x -57.5x 122x 63.3x
PBR -5.23x 3.59x 8.42x 6.79x 8.13x 6.41x 4.67x 3.34x
PEG - 0.3x 1.1x 1.4x 4.6x -1x -1x 0.7x
Capitalization / Revenue 7.67x 3.35x 8.05x 6.25x 8.29x 3.71x 3.25x 2.84x
EV / Revenue 8.78x 3.16x 7.68x 5.77x 7.67x 3.39x 2.73x 2.14x
EV / EBITDA 179x -221x 179x 56x 41.5x 17x 12.3x 8.93x
EV / EBIT 234x -121x 257x 64.2x 51.2x 18.9x 13.8x 9.72x
EV / FCF -154x 91x 107x 38.4x 31.7x 15.2x 11.9x 9.11x
FCF Yield -0.65% 1.1% 0.94% 2.61% 3.15% 6.56% 8.38% 11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.23 -1.63 -1.08 -0.45 -0.23 -0.4822 0.2266 0.4384
Distribution rate - - - - - - - -
Net sales 1 214.6 272.1 350.9 430.5 504.1 575 656.3 752.5
EBITDA 1 10.53 -3.9 15.03 44.4 93.24 115 146 180.2
EBIT 1 8.033 -7.123 10.49 38.73 75.56 103.3 130 165.5
Net income 1 -62.35 -99.68 -69.42 -32.02 -18.22 -37.04 3.833 28.91
Net Debt 1 238 -50.78 -130.4 -208.4 -313.1 -186.3 -343.5 -527
Reference price 2 28.00 14.64 41.91 36.67 51.62 27.74 27.74 27.74
Nbr of stocks (in thousands) 58,777 62,222 67,401 73,431 80,955 76,986 - -
Announcement Date 08/09/21 07/09/22 06/09/23 13/08/24 12/08/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-57.53x3.39x16.95x-.--% 213.56Cr
20.03x5.62x9.92x1.59% 37TCr
19.12x3.91x12.22x1.96% 18TCr
52.14x6.24x17.15x-.--% 11TCr
32.68x3.1x11.17x0.21% 4.11TCr
9.1x83.33x710.57x-.--% 3.48TCr
31.93x12.44x20.27x-.--% 2.81TCr
33.85x2.07x18.86x-.--% 1.74TCr
22.96x3.29x11.08x - 1.2TCr
79.72x7.63x32.69x-.--% 1.17TCr
Average 24.40x 13.10x 86.09x 0.42% 8.07TCr
Weighted average by Cap. 25.72x 8.69x 42.61x 1.2%

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.