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 2,242 - -
Change - -44.65% 210.09% -4.68% 55.19% -46.35% - -
Enterprise Value (EV) 1 1,884 860.2 2,694 2,484 3,866 2,056 1,898 1,715
Change - -54.34% 213.24% -7.8% 55.61% -46.83% -7.65% -9.67%
P/E -12.6x -8.98x -38.8x -81.5x -224x -60.4x 129x 66.4x
PBR -5.23x 3.59x 8.42x 6.79x 8.13x 6.73x 4.9x 3.5x
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 3.9x 3.42x 2.98x
EV / Revenue 8.78x 3.16x 7.68x 5.77x 7.67x 3.57x 2.89x 2.28x
EV / EBITDA 179x -221x 179x 56x 41.5x 17.9x 13x 9.52x
EV / EBIT 234x -121x 257x 64.2x 51.2x 19.9x 14.6x 10.4x
EV / FCF -154x 91x 107x 38.4x 31.7x 16.1x 12.6x 9.72x
FCF Yield -0.65% 1.1% 0.94% 2.61% 3.15% 6.22% 7.91% 10.3%
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 29.12 29.12 29.12
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.($)
-60.39x3.57x17.88x-.--% 224.18Cr
19.79x5.57x9.83x1.61% 36TCr
19.3x3.92x12.22x1.94% 18TCr
51.39x6.1x16.78x-.--% 11TCr
33.68x3.19x11.5x0.2% 4.24TCr
5.62x79.5x677.05x-.--% 3.38TCr
33.17x12.85x20.95x-.--% 2.92TCr
33.94x2.07x18.91x-.--% 1.74TCr
84.99x8.16x34.94x-.--% 1.25TCr
23.47x3.35x11.3x - 1.23TCr
Average 24.50x 12.83x 83.14x 0.42% 8.05TCr
Weighted average by Cap. 25.63x 8.43x 40.45x 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.