Intapp, Inc.

INTA

INTAIntapp, Inc. US flag

NASDAQ

36.49

USD

-1.10

- -

2.81BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	- -	- -	- -	-23.25	-8.6	-3.95	-9.87
Return on Assets (%)	- -	-12.36	-11.18	-20.89	-12.36	-4.7	-2.24	-5.01
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	68.66	61.85	65.35	63.58	68.23	71.28	73.98	75.78
EBITDA Margin (%)	3.46	-0.61	-4.47	-30.4	-13.6	-2.49	-0.92	-2.8
Operating Margin (%)	-2.86	-7.45	-10.7	-36.56	-19.28	-7.48	-5.43	-6.94
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-5.43
Pretax Margin (%)	-17.42	-24.38	-21.57	-37.9	-19.93	-6.95	-3.2	-6.44
Profit Margin (%)	-11.97	-24.57	-21.79	-36.64	-19.79	-7.44	-3.61	-7.15
Net Income to Common Margin (%)	-20.38	-32.09	-29.05	-36.64	-19.79	-7.44	-3.61	-7.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	41.27	23.43	25	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-23.25	-8.6	-3.95	-9.87

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	268	279	276	- -	16	20	16	16
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	268	279	276	- -	16	20	16	16
Total Debt/EBITDA	54.2	-243.22	-28.72	- -	-0.34	-1.83	-3.47	-0.98
Net Debt/EBITDA	49.85	-206.62	-24.8	0.61	2.73	19.46	67.39	10.08
Total Debt/EBIT	-65.4	-20.08	-12	- -	-0.24	-0.61	-0.59	-0.4
Net Debt/EBIT	-60.16	-17.06	-10.36	0.51	1.93	6.47	11.45	4.06
EBITDA to Interest Expense	0.25	-0.04	-0.39	-301.88	-305.78	- -	- -	- -
EBITDA-CapEx/Interest Expense	0.03	-0.23	-0.59	-303.9	-319.96	- -	- -	- -
EBIT to Interest Expense	-0.21	-0.5	-0.93	-362.98	-433.72	- -	- -	- -
Interest Expense	20	28	25	- -	- -	- -	- -	- -
Common Equity/Total Assets	-34.58	-45.27	-34.27	51.75	54.25	55.01	58.13	42.14
Long-Term Debt/Equity (%)	25,676.56	- -	- -	- -	4.75	4.86	3.1	4.99
Long-Term Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Long-Term Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Total Debt/Equity (%)	25,676.56	-1,053.92	-2,051.76	- -	4.75	4.86	3.1	4.99
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Net Debt to Equity	23,619.04	-895.33	-1,771.57	-19.85	-38.21	-51.67	-60.24	-51.26
Net Debt/Capital (%)	99.58	112.57	105.98	-24.76	-57.43	-97.15	-140.55	-95.41
EBITDA	5	-1	-10	-83	-48	-11	-5	-16
EBITDA-CapEx	1	-6	-15	-83	-50	-13	-6	-18
Operating Income (Loss)	-4	-14	-23	-99	-68	-32	-27	-40

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.23	0.36	0.22	0.23	0.5	0.69	0.89	0.4
Current Ratio	0.73	0.72	0.66	0.66	0.98	1.14	1.3	0.78
Quick Ratio	0.64	0.64	0.55	0.57	0.91	1.06	1.22	0.69
CFO/Avg Current Liab	- -	-0.01	-0.07	0.07	0.11	0.24	0.38	0.39
Common Equity/Total Assets	-34.58	-45.27	-34.27	51.75	54.25	55.01	58.13	42.14
Long-Term Debt/Equity (%)	25,676.56	- -	- -	- -	4.75	4.86	3.1	4.99
Long-Term Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Long-Term Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Total Debt/Equity (%)	25,676.56	-1,053.92	-2,051.76	- -	4.75	4.86	3.1	4.99
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
CFO/Total Liabilities	-1.39	-0.35	-2.06	5.97	9.55	20.39	32.99	33.68
CFO/CapEx	-1.18	-0.27	-1.95	25.7	12.43	27.36	73.84	68.62
Altman's Z-Score	-2.07	-2.26	-0.19	-1.58	4.31	4.22	6.46	0.61

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	6.79	6	4.71	4.39	4.58	5.46	6
Days Sales Outstanding	- -	53.75	60.86	77.49	83.18	79.73	66.89	60.81
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.66	23.51	30.88	21.77	12.77	8.79	9.3
Accounts Payable Turnover Days	- -	31.31	15.53	11.82	16.76	28.58	41.53	39.27
Cash Conversion Cycle	- -	22.43	45.33	65.67	66.42	51.15	25.36	21.54
Inventory to Cash Days	- -	53.75	60.86	77.49	83.18	79.73	66.89	60.81
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	1,646	919	2,874	2,736	4,226	1,929
- Cash & Cash Equivalents	22	42	38	51	130	208	313	163
+ Preferred Equity and Hybrid Capital	128	144	144	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	268	279	276	- -	16	20	16	16
Enterprise Value	375	382	2,028	868	2,760	2,548	3,929	1,782
Total Capital	269	253	262	256	357	423	536	333
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt / EV	0.72	0.73	0.14	- -	0.01	0.01	- -	0.01
EV/Sales	2.61	2.04	9.45	3.19	7.87	5.92	7.79	3.08
EV/EBITDA	75.64	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	43.35	14.31	134.21	59.84	99.84	37.89	31.81	12.13
EV/Free Cash Flow to Firm	28.96	12	100.84	57.64	92.44	36.56	31.39	11.96
Diluted Market Cap	- -	- -	783	897	2,695	2,621	4,063	2,007
Diluted Enterprise Value	375	382	1,165	846	2,580	2,433	3,766	1,860
EV per Share	6.37	6.49	34.5	13.83	40.24	34.14	47.99	23.29
TTM Sales	143	187	215	272	351	431	504	578
TTM EBITDA	5	-1	-10	-83	-48	-11	-5	-16
TTM Operating Income	-4	-14	-23	-99	-68	-32	-27	-40
TTM Cash Flow to Firm	9	27	15	15	28	67	124	147
TTM Free Cash Flow to Firm	13	32	20	15	30	70	125	149

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	-164.76	60.65	90.73	37.62	32.45	13.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	375	382	2,028	868	2,760	2,548	3,929	1,782
Low Price	- -	- -	24.94	13.52	13.54	30.36	31.08	19.01
EV/Sales	2.61	2.04	9.45	3.19	7.87	5.92	7.79	3.08
EV/EBITDA	75.64	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-12.55	-15.68	-26.75	-81.79	-234.93	-66.44
Price/Earnings High	- -	- -	-13.45	-25.15	-46.73	-101.42	-335.89	-99.47
Price/Earnings Low	- -	- -	-11.18	-8.31	-12.54	-67.78	-134.29	-36.64
Price/Book Value	- -	- -	-10.44	3.59	8.42	6.79	8.13	6.07
Price/Book Value Average	- -	- -	-10.44	6.26	5.81	6.78	8.57	8.3
Price/Book Value High	- -	- -	-11.19	10.03	10.14	8.41	12.25	12.43
Price/Book Value Low	- -	- -	-9.3	3.31	2.72	5.62	4.9	4.58
Price/Tangible Book Value	- -	- -	-3.49	-14.9	150.78	35.55	27.66	-51.43
Price/Tangible Book Value Average	- -	- -	-3.49	-25.96	103.91	35.52	29.13	-70.32
Price/Tangible Book Value High	- -	- -	-3.73	-41.63	181.54	44.04	41.65	-105.28
Price/Tangible Book Value Low	- -	- -	-3.1	-13.76	48.71	29.43	16.65	-38.78
Price/Sales	- -	- -	3.65	3.3	7.68	6.09	8.06	3.47
Price/Sales Average	- -	- -	3.65	5.74	5.29	6.08	8.49	4.75
Price/Sales High	- -	- -	3.91	9.21	9.25	7.54	12.14	7.11
Price/Sales Low	- -	- -	3.25	3.04	2.48	5.04	4.85	2.62
Price/Cash Flow	- -	- -	-80.27	63.01	98.03	38.99	32.89	13.67
Price/Cash Flow Average	- -	- -	-80.27	109.79	67.56	38.95	34.64	18.69
Price/Cash Flow High	- -	- -	-86.01	176.06	118.03	48.31	49.53	27.98
Price/Cash Flow Low	- -	- -	-71.5	58.19	31.67	32.28	19.8	10.31
Price/Free Cash Flow Average	- -	- -	-164.76	105.68	62.53	37.58	34.18	18.42
Price/Free Cash Flow High	- -	- -	-176.53	169.47	109.24	46.6	48.87	27.58
Price/Free Cash Flow Low	- -	- -	-146.75	56.01	29.31	31.14	19.54	10.16
EV/Sales Average	2.61	2.04	9.45	5.7	5.32	5.91	8.24	4.31
EV/Sales High	2.61	2.04	10	9.25	9.54	7.44	12.04	6.58
EV/Sales Low	2.61	2.04	8.61	2.93	2.32	4.82	4.46	2.26
EV/EBITDA Average	75.64	-332.07	-211.35	-18.74	-39.13	-237.72	-894.28	-154.16
EV/EBITDA High	75.64	-332.07	-223.6	-30.42	-70.15	-299.03	-1,306.1	-235.33
EV/EBITDA Low	75.64	-332.07	-192.6	-9.64	-17.07	-193.99	-483.8	-80.94
EV/EBIT Average	-91.28	-27.42	-88.32	-15.58	-27.59	-79.06	-151.87	-62.1
EV/EBIT High	-91.28	-27.42	-93.44	-25.3	-49.45	-99.45	-221.81	-94.8
EV/EBIT Low	-91.28	-27.42	-80.49	-8.02	-12.04	-64.52	-82.16	-32.6
Last Price	- -	- -	28	14.64	41.91	36.67	51.62	25.21
High Price	- -	- -	30	40.91	50.46	45.43	77.74	51.61
Enterprise Value Average	375	382	2,028	1,550	1,867	2,545	4,155	2,490
Enterprise Value High	375	382	2,145	2,516	3,346	3,201	6,068	3,801
Enterprise Value Low	375	382	1,848	797	814	2,077	2,248	1,307

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	- -	- -	- -	-23.25	-8.6	-3.95	-9.87
Return on Assets (%)	- -	-12.36	-11.18	-20.89	-12.36	-4.7	-2.24	-5.01
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	68.66	61.85	65.35	63.58	68.23	71.28	73.98	75.78
EBITDA Margin (%)	3.46	-0.61	-4.47	-30.4	-13.6	-2.49	-0.92	-2.8
Operating Margin (%)	-2.86	-7.45	-10.7	-36.56	-19.28	-7.48	-5.43	-6.94
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	-5.43
Pretax Margin (%)	-17.42	-24.38	-21.57	-37.9	-19.93	-6.95	-3.2	-6.44
Profit Margin (%)	-11.97	-24.57	-21.79	-36.64	-19.79	-7.44	-3.61	-7.15
Net Income to Common Margin (%)	-20.38	-32.09	-29.05	-36.64	-19.79	-7.44	-3.61	-7.15
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	41.27	23.43	25	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-23.25	-8.6	-3.95	-9.87

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	268	279	276	- -	16	20	16	16
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	268	279	276	- -	16	20	16	16
Total Debt/EBITDA	54.2	-243.22	-28.72	- -	-0.34	-1.83	-3.47	-0.98
Net Debt/EBITDA	49.85	-206.62	-24.8	0.61	2.73	19.46	67.39	10.08
Total Debt/EBIT	-65.4	-20.08	-12	- -	-0.24	-0.61	-0.59	-0.4
Net Debt/EBIT	-60.16	-17.06	-10.36	0.51	1.93	6.47	11.45	4.06
EBITDA to Interest Expense	0.25	-0.04	-0.39	-301.88	-305.78	- -	- -	- -
EBITDA-CapEx/Interest Expense	0.03	-0.23	-0.59	-303.9	-319.96	- -	- -	- -
EBIT to Interest Expense	-0.21	-0.5	-0.93	-362.98	-433.72	- -	- -	- -
Interest Expense	20	28	25	- -	- -	- -	- -	- -
Common Equity/Total Assets	-34.58	-45.27	-34.27	51.75	54.25	55.01	58.13	42.14
Long-Term Debt/Equity (%)	25,676.56	- -	- -	- -	4.75	4.86	3.1	4.99
Long-Term Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Long-Term Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Total Debt/Equity (%)	25,676.56	-1,053.92	-2,051.76	- -	4.75	4.86	3.1	4.99
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Net Debt to Equity	23,619.04	-895.33	-1,771.57	-19.85	-38.21	-51.67	-60.24	-51.26
Net Debt/Capital (%)	99.58	112.57	105.98	-24.76	-57.43	-97.15	-140.55	-95.41
EBITDA	5	-1	-10	-83	-48	-11	-5	-16
EBITDA-CapEx	1	-6	-15	-83	-50	-13	-6	-18
Operating Income (Loss)	-4	-14	-23	-99	-68	-32	-27	-40

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.23	0.36	0.22	0.23	0.5	0.69	0.89	0.4
Current Ratio	0.73	0.72	0.66	0.66	0.98	1.14	1.3	0.78
Quick Ratio	0.64	0.64	0.55	0.57	0.91	1.06	1.22	0.69
CFO/Avg Current Liab	- -	-0.01	-0.07	0.07	0.11	0.24	0.38	0.39
Common Equity/Total Assets	-34.58	-45.27	-34.27	51.75	54.25	55.01	58.13	42.14
Long-Term Debt/Equity (%)	25,676.56	- -	- -	- -	4.75	4.86	3.1	4.99
Long-Term Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Long-Term Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
Total Debt/Equity (%)	25,676.56	-1,053.92	-2,051.76	- -	4.75	4.86	3.1	4.99
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt/Total Assets (%)	73.26	74.12	59.93	- -	2.58	2.67	1.8	2.1
CFO/Total Liabilities	-1.39	-0.35	-2.06	5.97	9.55	20.39	32.99	33.68
CFO/CapEx	-1.18	-0.27	-1.95	25.7	12.43	27.36	73.84	68.62
Altman's Z-Score	-2.07	-2.26	-0.19	-1.58	4.31	4.22	6.46	0.61

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	6.79	6	4.71	4.39	4.58	5.46	6
Days Sales Outstanding	- -	53.75	60.86	77.49	83.18	79.73	66.89	60.81
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.66	23.51	30.88	21.77	12.77	8.79	9.3
Accounts Payable Turnover Days	- -	31.31	15.53	11.82	16.76	28.58	41.53	39.27
Cash Conversion Cycle	- -	22.43	45.33	65.67	66.42	51.15	25.36	21.54
Inventory to Cash Days	- -	53.75	60.86	77.49	83.18	79.73	66.89	60.81
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	1,646	919	2,874	2,736	4,226	1,929
- Cash & Cash Equivalents	22	42	38	51	130	208	313	163
+ Preferred Equity and Hybrid Capital	128	144	144	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	268	279	276	- -	16	20	16	16
Enterprise Value	375	382	2,028	868	2,760	2,548	3,929	1,782
Total Capital	269	253	262	256	357	423	536	333
Total Debt/Capital (%)	99.61	110.48	105.12	- -	4.53	4.64	3.01	4.76
Total Debt / EV	0.72	0.73	0.14	- -	0.01	0.01	- -	0.01
EV/Sales	2.61	2.04	9.45	3.19	7.87	5.92	7.79	3.08
EV/EBITDA	75.64	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	43.35	14.31	134.21	59.84	99.84	37.89	31.81	12.13
EV/Free Cash Flow to Firm	28.96	12	100.84	57.64	92.44	36.56	31.39	11.96
Diluted Market Cap	- -	- -	783	897	2,695	2,621	4,063	2,007
Diluted Enterprise Value	375	382	1,165	846	2,580	2,433	3,766	1,860
EV per Share	6.37	6.49	34.5	13.83	40.24	34.14	47.99	23.29
TTM Sales	143	187	215	272	351	431	504	578
TTM EBITDA	5	-1	-10	-83	-48	-11	-5	-16
TTM Operating Income	-4	-14	-23	-99	-68	-32	-27	-40
TTM Cash Flow to Firm	9	27	15	15	28	67	124	147
TTM Free Cash Flow to Firm	13	32	20	15	30	70	125	149

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	-164.76	60.65	90.73	37.62	32.45	13.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	375	382	2,028	868	2,760	2,548	3,929	1,782
Low Price	- -	- -	24.94	13.52	13.54	30.36	31.08	19.01
EV/Sales	2.61	2.04	9.45	3.19	7.87	5.92	7.79	3.08
EV/EBITDA	75.64	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-12.55	-15.68	-26.75	-81.79	-234.93	-66.44
Price/Earnings High	- -	- -	-13.45	-25.15	-46.73	-101.42	-335.89	-99.47
Price/Earnings Low	- -	- -	-11.18	-8.31	-12.54	-67.78	-134.29	-36.64
Price/Book Value	- -	- -	-10.44	3.59	8.42	6.79	8.13	6.07
Price/Book Value Average	- -	- -	-10.44	6.26	5.81	6.78	8.57	8.3
Price/Book Value High	- -	- -	-11.19	10.03	10.14	8.41	12.25	12.43
Price/Book Value Low	- -	- -	-9.3	3.31	2.72	5.62	4.9	4.58
Price/Tangible Book Value	- -	- -	-3.49	-14.9	150.78	35.55	27.66	-51.43
Price/Tangible Book Value Average	- -	- -	-3.49	-25.96	103.91	35.52	29.13	-70.32
Price/Tangible Book Value High	- -	- -	-3.73	-41.63	181.54	44.04	41.65	-105.28
Price/Tangible Book Value Low	- -	- -	-3.1	-13.76	48.71	29.43	16.65	-38.78
Price/Sales	- -	- -	3.65	3.3	7.68	6.09	8.06	3.47
Price/Sales Average	- -	- -	3.65	5.74	5.29	6.08	8.49	4.75
Price/Sales High	- -	- -	3.91	9.21	9.25	7.54	12.14	7.11
Price/Sales Low	- -	- -	3.25	3.04	2.48	5.04	4.85	2.62
Price/Cash Flow	- -	- -	-80.27	63.01	98.03	38.99	32.89	13.67
Price/Cash Flow Average	- -	- -	-80.27	109.79	67.56	38.95	34.64	18.69
Price/Cash Flow High	- -	- -	-86.01	176.06	118.03	48.31	49.53	27.98
Price/Cash Flow Low	- -	- -	-71.5	58.19	31.67	32.28	19.8	10.31
Price/Free Cash Flow Average	- -	- -	-164.76	105.68	62.53	37.58	34.18	18.42
Price/Free Cash Flow High	- -	- -	-176.53	169.47	109.24	46.6	48.87	27.58
Price/Free Cash Flow Low	- -	- -	-146.75	56.01	29.31	31.14	19.54	10.16
EV/Sales Average	2.61	2.04	9.45	5.7	5.32	5.91	8.24	4.31
EV/Sales High	2.61	2.04	10	9.25	9.54	7.44	12.04	6.58
EV/Sales Low	2.61	2.04	8.61	2.93	2.32	4.82	4.46	2.26
EV/EBITDA Average	75.64	-332.07	-211.35	-18.74	-39.13	-237.72	-894.28	-154.16
EV/EBITDA High	75.64	-332.07	-223.6	-30.42	-70.15	-299.03	-1,306.1	-235.33
EV/EBITDA Low	75.64	-332.07	-192.6	-9.64	-17.07	-193.99	-483.8	-80.94
EV/EBIT Average	-91.28	-27.42	-88.32	-15.58	-27.59	-79.06	-151.87	-62.1
EV/EBIT High	-91.28	-27.42	-93.44	-25.3	-49.45	-99.45	-221.81	-94.8
EV/EBIT Low	-91.28	-27.42	-80.49	-8.02	-12.04	-64.52	-82.16	-32.6
Last Price	- -	- -	28	14.64	41.91	36.67	51.62	25.21
High Price	- -	- -	30	40.91	50.46	45.43	77.74	51.61
Enterprise Value Average	375	382	2,028	1,550	1,867	2,545	4,155	2,490
Enterprise Value High	375	382	2,145	2,516	3,346	3,201	6,068	3,801
Enterprise Value Low	375	382	1,848	797	814	2,077	2,248	1,307

Shares Outstanding	59	59	59	63	69	75	82	76
Diluted Weighted Avg Shares	28	28	28	61	64	71	79	80
Basic Weighted Avg Shares	28	28	28	61	64	71	79	80
Revenue per Share	5.12	6.69	7.68	4.44	5.46	6.02	6.4	7.26
EBITDA per Share	0.18	-0.04	-0.34	-1.35	-0.74	-0.15	-0.06	-0.2
Operating Income per Share	-0.15	-0.5	-0.82	-1.62	-1.05	-0.45	-0.35	-0.5
Basic EPS, GAAP	-1.04	-2.15	-2.23	-1.63	-1.08	-0.45	-0.23	-0.52
Basic EPS from Cont Ops	-0.61	-1.64	-1.67	-1.63	-1.08	-0.45	-0.23	-0.52
Diluted EPS, GAAP	-1.04	-2.15	-2.23	-1.63	-1.08	-0.45	-0.23	-0.52
Diluted EPS from Cont Ops	-0.61	-1.64	-1.67	-1.63	-1.08	-0.45	-0.23	-0.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.18	-0.05	-0.35	0.23	0.43	0.94	1.57	1.84
Free Cash Flow per Basic Share	-0.33	-0.23	-0.53	0.22	0.39	0.91	1.55	1.82
Cash & Equivalents per Share	0.37	0.72	0.64	0.81	1.9	2.79	3.82	2.13
Book Value per Share	-2.15	-2.9	-2.68	4.08	4.98	5.4	6.35	4.15
Tangible Book Value per Share	-7.02	-7.58	-8.03	-0.98	0.28	1.03	1.87	-0.49

Intapp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)