INTAPP, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.88 USD | +1.37% |
|
+3.64% | -16.15% |
| Apr. 24 | Stifel Nicolaus Adjusts Intapp Price Target to $45 From $47, Maintains Buy Rating | MT |
| Apr. 23 | Citigroup Adjusts Price Target on Intapp to $52 From $57, Keeps Buy Rating | MT |
Valuation
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,646 | 910.9 | 2,825 | 2,340 | - | - |
| Enterprise Value (EV) 1 | 1,884 | 860.2 | 2,694 | 2,150 | 2,088 | 1,998 |
| P/E ratio | -12.6 x | -8.98 x | -38.8 x | -46.9 x | -52.7 x | -82.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.67 x | 3.35 x | 8.05 x | 5.5 x | 4.74 x | 4.13 x |
| EV / Revenue | 8.78 x | 3.16 x | 7.68 x | 5.06 x | 4.23 x | 3.53 x |
| EV / EBITDA | 179 x | -221 x | 179 x | 61.3 x | 40.1 x | 29 x |
| EV / FCF | -154 x | 91 x | 107 x | 48.1 x | 31.5 x | 22.3 x |
| FCF Yield | -0.65% | 1.1% | 0.94% | 2.08% | 3.17% | 4.49% |
| Price to Book | -5.23 x | 3.59 x | - | 6.23 x | 5.81 x | 5.19 x |
| Nbr of stocks (in thousands) | 58,777 | 62,222 | 67,401 | 73,396 | - | - |
| Reference price 2 | 28.00 | 14.64 | 41.91 | 31.88 | 31.88 | 31.88 |
| Announcement Date | 9/8/21 | 9/7/22 | 9/6/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 214.6 | 272.1 | 350.9 | 425.1 | 493.5 | 566.1 |
| EBITDA 1 | - | 10.53 | -3.9 | 15.03 | 35.09 | 52.08 | 68.85 |
| EBIT 1 | - | 8.033 | -7.123 | 10.49 | 29.62 | 45.83 | 71.75 |
| Operating Margin | - | 3.74% | -2.62% | 2.99% | 6.97% | 9.29% | 12.68% |
| Earnings before Tax (EBT) 1 | - | -46.29 | -103.1 | -69.92 | -52.98 | -47.11 | -32.18 |
| Net income 1 | -59.96 | -62.35 | -99.68 | -69.42 | -52.9 | -44.93 | -30.28 |
| Net margin | - | -29.05% | -36.64% | -19.79% | -12.44% | -9.1% | -5.35% |
| EPS 2 | -2.490 | -2.230 | -1.630 | -1.080 | -0.6803 | -0.6046 | -0.3848 |
| Free Cash Flow 1 | - | -12.22 | 9.449 | 25.28 | 44.71 | 66.22 | 89.67 |
| FCF margin | - | -5.69% | 3.47% | 7.2% | 10.52% | 13.42% | 15.84% |
| FCF Conversion (EBITDA) | - | - | - | 168.14% | 127.4% | 127.15% | 130.24% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/15/21 | 9/8/21 | 9/7/22 | 9/6/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 62.19 | 64.7 | 69.66 | 75.52 | 79.54 | 84.69 | 92.02 | 94.62 | 101.6 | 103.9 | 108.4 | 111.4 | 117.8 | 121 | 125.1 |
| EBITDA 1 | -0.133 | 0.635 | -1.39 | -3.012 | 2.846 | 3.923 | 9.054 | 4.219 | 7.698 | 8.967 | 8.186 | 10.13 | 10.67 | 12.72 | 13.24 |
| EBIT 1 | -0.876 | -0.159 | -2.226 | -3.862 | 1.811 | 2.808 | 2.88 | 2.987 | 6.394 | 7.606 | 6.692 | 8.898 | 9.603 | 10.98 | 11.32 |
| Operating Margin | -1.41% | -0.25% | -3.2% | -5.11% | 2.28% | 3.32% | 3.13% | 3.16% | 6.29% | 7.32% | 6.17% | 7.99% | 8.15% | 9.07% | 9.05% |
| Earnings before Tax (EBT) 1 | -25.32 | -24.76 | -29.01 | -24.03 | -19.87 | -19.29 | -18.5 | -12.26 | -14.91 | -9.025 | -15.71 | -12.34 | -12.04 | -10.93 | -10.72 |
| Net income 1 | -25.13 | -24.22 | -28.74 | -21.59 | -20.05 | -19.75 | -18.15 | -11.47 | -15.32 | -9.213 | -15.62 | -12.52 | -12.26 | -11.44 | -10.23 |
| Net margin | -40.41% | -37.44% | -41.25% | -28.58% | -25.21% | -23.32% | -19.72% | -12.12% | -15.08% | -8.86% | -14.41% | -11.24% | -10.41% | -9.46% | -8.17% |
| EPS 2 | -0.4200 | -0.4000 | -0.4700 | -0.3500 | -0.3200 | -0.3100 | -0.2800 | -0.1700 | -0.2200 | -0.1300 | -0.2040 | -0.1634 | -0.1823 | -0.1535 | -0.1418 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/9/22 | 5/11/22 | 9/7/22 | 11/7/22 | 2/6/23 | 5/8/23 | 9/6/23 | 11/7/23 | 2/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 238 | - | - | - | - | - |
| Net Cash position 1 | - | - | 50.8 | 130 | 190 | 252 | 342 |
| Leverage (Debt/EBITDA) | - | 22.6 x | - | - | - | - | - |
| Free Cash Flow 1 | - | -12.2 | 9.45 | 25.3 | 44.7 | 66.2 | 89.7 |
| ROE (net income / shareholders' equity) | - | - | -14.9% | 2.78% | 7.52% | 10.4% | 14.3% |
| ROA (Net income/ Total Assets) | - | -3.77% | -1.54% | 1.48% | 4.09% | 6.97% | 9.1% |
| Assets 1 | - | 1,654 | 6,475 | -4,695 | -1,294 | -644.8 | -332.8 |
| Book Value Per Share 2 | - | -5.350 | 4.080 | - | 5.120 | 5.480 | 6.150 |
| Cash Flow per Share 2 | - | -0.3500 | 0.2300 | 0.4300 | 0.6900 | 0.9100 | - |
| Capex 1 | - | 2.47 | 0.55 | 2.21 | 2.09 | 3.96 | 2.83 |
| Capex / Sales | - | 1.15% | 0.2% | 0.63% | 0.49% | 0.8% | 0.5% |
| Announcement Date | 3/15/21 | 9/8/21 | 9/7/22 | 9/6/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
31.88
USD
Average target price
48.88
USD
Spread / Average Target
+53.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.15% | 2.34B | |
| +11.17% | 322B | |
| +24.46% | 216B | |
| +2.41% | 149B | |
| +10.65% | 56.27B | |
| +8.71% | 32.13B | |
| -4.57% | 27.45B | |
| +103.03% | 22.62B | |
| +22.50% | 19.55B | |
| +13.06% | 14.69B |
- Stock Market
- Equities
- INTA Stock
- Financials Intapp, Inc.
