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 3,298 - -
Change - 210.09% -4.68% 55.19% -53.56% 69.95% - -
Enterprise Value (EV) 1 860.2 2,694 2,484 3,866 1,778 2,975 2,796 2,538
Change - 213.24% -7.8% 55.61% -54.01% 67.35% -6.03% -9.22%
P/E -8.98x -38.8x -81.5x -224x -48.5x -284x 143x 52x
PBR 3.59x 8.42x 6.79x 8.13x - 7.85x 6.11x 4.68x
PEG - 1.1x 1.4x 4.6x -0x 4x -0x 0x
Capitalization / Revenue 3.35x 8.05x 6.25x 8.29x 3.36x 5x 4.34x 3.71x
EV / Revenue 3.16x 7.68x 5.77x 7.67x 3.08x 4.51x 3.68x 2.86x
EV / EBITDA -221x 179x 56x 41.5x 14.1x 19.5x 14.9x 11.1x
EV / EBIT -121x 257x 64.2x 51.2x 16.4x 21.8x 16.3x 11.3x
EV / FCF 91x 107x 38.4x 31.7x 12.3x 19x 14.9x -
FCF Yield 1.1% 0.94% 2.61% 3.15% 8.14% 5.26% 6.72% -
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 -162.8 -322.9 -502.2 -759.9
Reference price 2 14.64 41.91 36.67 51.62 25.21 43.11 43.11 43.11
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-284.25x4.51x19.5x-.--% 3.3B
24.08x6.44x11.52x1.32% 444B
26.29x5.27x16.63x1.44% 249B
94.24x9.18x24.57x-.--% 151B
-5.82x114.25x1522x-.--% 55.64B
37.8x3.54x13.04x0.18% 46.75B
29.81x11.6x18.97x-.--% 24.17B
35.48x2.35x21.41x-.--% 19.61B
116.44x11.2x47.73x-.--% 16.89B
-216.58x3.83x12.82x - 14.01B
Average -14.25x 17.22x 170.82x 0.33% 102.35B
Weighted average by Cap. 31.53x 12.37x 97.87x 0.95%

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.