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 2,177 - -
Change - -44.65% 210.09% -4.68% 55.19% -47.9% - -
Enterprise Value (EV) 1 1,884 860.2 2,694 2,484 3,866 1,991 1,834 1,650
Change - -54.34% 213.24% -7.8% 55.61% -48.5% -7.89% -10.01%
P/E -12.6x -8.98x -38.8x -81.5x -224x -61.3x 130x 67.4x
PBR -5.23x 3.59x 8.42x 6.79x 8.13x 6.83x 4.97x 3.56x
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 3.79x 3.32x 2.89x
EV / Revenue 8.78x 3.16x 7.68x 5.77x 7.67x 3.46x 2.79x 2.19x
EV / EBITDA 179x -221x 179x 56x 41.5x 17.3x 12.6x 9.16x
EV / EBIT 234x -121x 257x 64.2x 51.2x 19.3x 14.1x 9.97x
EV / FCF -154x 91x 107x 38.4x 31.7x 15.6x 12.2x 9.35x
FCF Yield -0.65% 1.1% 0.94% 2.61% 3.15% 6.43% 8.19% 10.7%
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 29.55 29.55 29.55
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-58.65x3.46x17.31x-.--% 217.72Cr
20.74x5.77x10.17x1.53% 38TCr
19.16x3.89x12.14x1.96% 18TCr
52.08x6.22x17.11x-.--% 11TCr
32.05x3.04x10.96x0.21% 4.03TCr
9.09x83.25x709.9x-.--% 3.47TCr
31.81x12.4x20.2x-.--% 2.8TCr
34.29x2.1x19.14x-.--% 1.76TCr
23.11x3.31x11.14x - 1.21TCr
79.62x7.62x32.65x-.--% 1.17TCr
Average 24.33x 13.11x 86.07x 0.41% 8.19TCr
Weighted average by Cap. 25.91x 8.69x 42.13x 1.18%

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.