Discounted Cash Flow
Intapp, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $186.9m | $-45.6m | $-4.0m | -24.4% | $-2.49 |
| 2021 | $214.6m (14.9%) | $-46.3m (-1.6%) | $-12.2m (-201.9%) | -21.6% (11.5%) | $-2.23 (10.4%) |
| 2022 | $272.1m (26.8%) | $-103.1m (-122.7%) | $13.7m (211.9%) | -37.9% (-75.7%) | $-1.63 (26.9%) |
| 2023 | $350.9m (29.0%) | $-69.9m (32.2%) | $25.3m (84.7%) | -19.9% (47.4%) | $-1.08 (33.7%) |
| 2024 | $430.5m (22.7%) | $-29.9m (57.2%) | $64.8m (156.3%) | -6.9% (65.1%) | $-0.45 (58.3%) |
| 2025 | $504.1m (17.1%) | $-16.1m (46.0%) | $121.9m (88.1%) | -3.2% (53.9%) | $-0.23 (48.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.