Intapp, Inc. (INTA) DCF Valuation

Intapp, Inc. (INTA) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Intapp, Inc. (INTA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Intapp, Inc. (INTA) valuation with this customizable DCF Calculator! Featuring real Intapp, Inc. (INTA) financials and adjustable forecast inputs, you can test scenarios and uncover Intapp, Inc. (INTA) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 186.9 214.6 272.1 350.9 430.5 530.9 654.8 807.5 995.8 1,228.1
Revenue Growth, % 0 14.87 26.76 28.96 22.7 23.32 23.32 23.32 23.32 23.32
EBITDA -4.9 -8.3 -83.3 -49.8 -8.4 -56.6 -69.8 -86.1 -106.1 -130.9
EBITDA, % -2.64 -3.88 -30.62 -14.19 -1.96 -10.66 -10.66 -10.66 -10.66 -10.66
Depreciation 12.8 13.4 16.7 20.0 21.5 31.7 39.1 48.3 59.5 73.4
Depreciation, % 6.83 6.23 6.15 5.69 4.99 5.98 5.98 5.98 5.98 5.98
EBIT -17.7 -21.7 -100.1 -69.8 -29.9 -88.3 -108.9 -134.3 -165.7 -204.3
EBIT, % -9.48 -10.1 -36.78 -19.88 -6.95 -16.64 -16.64 -16.64 -16.64 -16.64
Total Cash 42.1 37.6 50.8 130.4 208.4 153.2 188.9 233.0 287.3 354.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 32.7 56.3 76.9 104.5 111.1
Account Receivables, % 17.51 26.22 28.27 29.79 25.82
Inventories 5.9 -.9 .0 -.9 .0 2.7 3.3 4.1 5.0 6.2
Inventories, % 3.18 -0.39975 0.000000368 -0.25023 0 0.50623 0.50623 0.50623 0.50623 0.50623
Accounts Payable 4.1 2.2 4.2 6.0 13.3 10.2 12.6 15.5 19.1 23.6
Accounts Payable, % 2.21 1.02 1.55 1.72 3.1 1.92 1.92 1.92 1.92 1.92
Capital Expenditure -5.1 -5.0 -4.8 -7.7 -8.9 -11.8 -14.5 -17.9 -22.1 -27.3
Capital Expenditure, % -2.75 -2.33 -1.76 -2.2 -2.06 -2.22 -2.22 -2.22 -2.22 -2.22
Tax Rate, % -7.07 -7.07 -7.07 -7.07 -7.07 -7.07 -7.07 -7.07 -7.07 -7.07
EBITAT -17.8 -21.9 -96.7 -69.3 -32.0 -87.6 -108.1 -133.3 -164.3 -202.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -44.8 -32.2 -104.2 -82.0 -19.6 -97.9 -113.3 -139.7 -172.3 -212.5
WACC, % 7.5 7.5 7.5 7.5 7.5 7.5 7.5 7.5 7.5 7.5
PV UFCF
SUM PV UFCF -578.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -217
Terminal Value -3,939
Present Terminal Value -2,744
Enterprise Value -3,322
Net Debt -189
Equity Value -3,134
Diluted Shares Outstanding, MM 71
Equity Value Per Share -43.83

What You Will Get

  • Real INTA Financial Data: Pre-filled with Intapp’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Intapp’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life INTA Financials: Pre-filled historical and projected data for Intapp, Inc. (INTA).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Intapp’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Intapp’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Intapp, Inc. (INTA) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Intapp, Inc.'s (INTA) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Intapp, Inc. (INTA)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your evaluation.
  • Real-Time Feedback: Observe immediate updates to Intapp's valuation as you tweak inputs.
  • Pre-Configured Data: Comes with Intapp’s actual financial metrics for swift assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Intapp, Inc.'s (INTA) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Intapp.
  • Startup Founders: Discover valuation strategies by examining established companies like Intapp.
  • Consultants: Provide comprehensive valuation analyses and reports for clients focused on Intapp.
  • Students and Educators: Utilize real-time data from Intapp to master and teach valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Intapp, Inc.’s (INTA) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Intapp, Inc.’s (INTA) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.