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 1,925 - -
Change - -44.65% 210.09% -4.68% 55.19% -53.93% - -
Enterprise Value (EV) 1 1,884 860.2 2,694 2,484 3,866 1,739 1,582 1,398
Change - -54.34% 213.24% -7.8% 55.61% -55.01% -9.04% -11.6%
P/E -12.6x -8.98x -38.8x -81.5x -224x -51.9x 110x 57x
PBR -5.23x 3.59x 8.42x 6.79x 8.13x 5.78x 4.21x 3.01x
PEG - 0.3x 1.1x 1.4x 4.6x -0x -1x 0.6x
Capitalization / Revenue 7.67x 3.35x 8.05x 6.25x 8.29x 3.35x 2.93x 2.56x
EV / Revenue 8.78x 3.16x 7.68x 5.77x 7.67x 3.02x 2.41x 1.86x
EV / EBITDA 179x -221x 179x 56x 41.5x 15.1x 10.8x 7.76x
EV / EBIT 234x -121x 257x 64.2x 51.2x 16.8x 12.2x 8.45x
EV / FCF -154x 91x 107x 38.4x 31.7x 13.6x 10.5x 7.92x
FCF Yield -0.65% 1.1% 0.94% 2.61% 3.15% 7.36% 9.49% 12.6%
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 25.01 25.01 25.01
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.($)
-51.87x3.02x15.12x-.--% 1.93B
23.41x6.28x11.34x1.37% 428B
18.65x3.88x12.14x1.99% 180B
49.43x5.83x16.02x-.--% 101B
33.47x3.17x11.43x0.2% 42.09B
2.65x69.79x594.29x-.--% 28.94B
31.18x12.18x19.86x-.--% 27.43B
30.47x1.83x16.71x-.--% 15.7B
22.57x3.23x10.9x - 11.82B
68.82x6.58x28.19x-.--% 10.11B
Average 22.88x 11.58x 73.60x 0.4% 84.72B
Weighted average by Cap. 26.05x 7.80x 32.57x 1.14%

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.