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 1,695 - -
Change - -44.65% 210.09% -4.68% 55.19% -59.43% - -
Enterprise Value (EV) 1 1,884 860.2 2,694 2,484 3,866 1,509 1,352 1,168
Change - -54.34% 213.24% -7.8% 55.61% -60.97% -10.42% -13.58%
P/E -12.6x -8.98x -38.8x -81.5x -224x -45.7x 97.2x 50.2x
PBR -5.23x 3.59x 8.42x 6.79x 8.13x 5.09x 3.71x 2.65x
PEG - 0.3x 1.1x 1.4x 4.6x -0x -1x 0.5x
Capitalization / Revenue 7.67x 3.35x 8.05x 6.25x 8.29x 2.95x 2.58x 2.25x
EV / Revenue 8.78x 3.16x 7.68x 5.77x 7.67x 2.62x 2.06x 1.55x
EV / EBITDA 179x -221x 179x 56x 41.5x 13.1x 9.26x 6.48x
EV / EBIT 234x -121x 257x 64.2x 51.2x 14.6x 10.4x 7.06x
EV / FCF -154x 91x 107x 38.4x 31.7x 11.8x 9x 6.62x
FCF Yield -0.65% 1.1% 0.94% 2.61% 3.15% 8.48% 11.1% 15.1%
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 22.02 22.02 22.02
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.($)
-45.67x2.62x13.12x-.--% 1.7B
24.03x6.41x11.57x1.33% 439B
18.25x3.8x11.88x2.04% 176B
45x5.26x14.47x-.--% 92.32B
32.82x3.11x11.22x0.21% 41.27B
2.75x71.91x612.35x-.--% 30B
30.14x11.83x19.27x-.--% 26.52B
28.99x1.73x15.77x-.--% 14.94B
22.37x3.21x10.8x - 11.71B
17.88x3.08x11.32x2.93% 9.44B
Average 17.66x 11.30x 73.18x 0.72% 84.29B
Weighted average by Cap. 24.84x 7.91x 33.63x 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.