Valuation Intapp, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:28:40 01/08/26 am AEST			5-day change	1st Jan Change
31.74 ^USD	-1.04%		+15.54%	-30.73%

16/07	Intapp, Inc. Announces General Availability Of Celeste, The Expert AI Coworker For Professional Firms	CI
14/07	Intapp, Inc. Expands Strategic Partnership with Moody?s Corporation to Bring Counterparty Intelligence Directly into Professional Workflows Via Intapp Celeste	CI

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	2,469	-	-
Change	-	-44.65%	210.09%	-4.68%	55.19%	-40.92%	-	-
Enterprise Value (EV) ¹	1,884	860.2	2,694	2,484	3,866	2,283	2,125	1,942
Change	-	-54.34%	213.24%	-7.8%	55.61%	-40.95%	-6.89%	-8.63%
P/E	-12.6x	-8.98x	-38.8x	-81.5x	-224x	-65.4x	124x	74.8x
PBR	-5.23x	3.59x	8.42x	6.79x	8.13x	7.45x	5.62x	4.29x
PEG	-	0.3x	1.1x	1.4x	4.6x	-1x	-1x	1.1x
Capitalization / Revenue	7.67x	3.35x	8.05x	6.25x	8.29x	4.29x	3.76x	3.28x
EV / Revenue	8.78x	3.16x	7.68x	5.77x	7.67x	3.97x	3.24x	2.58x
EV / EBITDA	179x	-221x	179x	56x	41.5x	19.9x	14.5x	10.6x
EV / EBIT	234x	-121x	257x	64.2x	51.2x	22.1x	16.2x	11.7x
EV / FCF	-154x	91x	107x	38.4x	31.7x	17.8x	14x	10.6x
FCF Yield	-0.65%	1.1%	0.94%	2.61%	3.15%	5.6%	7.13%	9.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.23	-1.63	-1.08	-0.45	-0.23	-0.4906	0.2578	0.4287
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	147	183.1
EBIT ¹	8.033	-7.123	10.49	38.73	75.56	103.3	130.8	166.2
Net income ¹	-62.35	-99.68	-69.42	-32.02	-18.22	-37.62	-1.993	23.71
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	32.07	32.07	32.07
Nbr of stocks (in thousands)	58,777	62,222	67,401	73,431	80,955	76,986	-	-
Announcement Date	8/9/21	7/9/22	6/9/23	13/8/24	12/8/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTAPP, INC.	-65.37x	3.97x	19.85x	-.--%	2.47B
ORACLE CORPORATION	19.82x	5.61x	10.01x	1.61%	367B
SAP SE	22.13x	4.42x	13.83x	1.72%	207B
SERVICENOW, INC.	71.25x	6.91x	18.51x	-.--%	114B
CONSTELLATION SOFTWARE INC.	36.17x	3.45x	12.45x	0.19%	45.67B
STRATEGY INC	13.23x	83.04x	708.13x	-.--%	35.63B
FAIR ISAAC CORPORATION	30.24x	11.76x	19.19x	-.--%	24.61B
TOAST, INC.	36.97x	2.29x	20.95x	-.--%	19.04B
GUIDEWIRE SOFTWARE, INC.	87.59x	8.33x	35.72x	-.--%	12.76B
TRIMBLE, INC.	25.27x	3.62x	12.21x	-	13.3B
Average	27.73x	13.34x	87.08x	0.39%	84.19B
Weighted average by Cap.	29.50x	8.76x	42.75x	1.15%