What is Intapp, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Intapp, Inc.'s reported free cash flow gives $61.90 per share. The share price was $44.68 on November 10, 2026, 28% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $38.34 | -14% |
| Base | 15.0% | 9.0% | $61.90 | +39% |
| Bull | 20.0% | 8.0% | $105.78 | +137% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $79.74 | $85.31 | $92.11 | $100.60 | $111.53 |
| 8.0% | $66.34 | $69.95 | $74.21 | $79.33 | $85.58 |
| 9.0% | $56.59 | $59.06 | $61.90 | $65.22 | $69.15 |
| 10.0% | $49.20 | $50.95 | $52.94 | $55.21 | $57.83 |
| 11.0% | $43.41 | $44.70 | $46.14 | $47.75 | $49.59 |
Where the presets come from
Base: years 1 to 5 grow at Intapp, Inc.'s revenue growth rate over the last 4 fiscal years (28.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions