NASDAQ: INTA - Intapp, Inc.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = -0.4479
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 55.9 + (55.9 * 8.66% / 100) = 60.74

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.0201
Ebitda Yield = 0.1339
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 0.0023
Debt = 0.0196
Market Cap = 2.42
Weight Debt = Market Cap / (Market Cap + Debt) = 2.42 / (2.42 + 0.0196) = 0.992
Weight Cost Debt = 100% - 0.992 = 0.008
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 3
β = 4.16
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 4.16 * 5.94 + 0 = 0.2768
WACC = (0.0023 / 0.0196) * (100% - 0.992) * (1 - 0.21) + 0.2768 + 0.992 = 9.39
Terminal Value = Discount (-0.0201 * (1 + 0.1339) / (9.39 - 0.1339)) = -0.3634
Company Value = ∑ (-0.0201 / (1 + 9.39) ^ 5) = -0.0597
Price = (Terminal Value + Company Value) / Count shares = (-0.3634 + -0.0597) / 71490000 = -5.92

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = 0.4095
FCF Yield = 0.4764
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 0.0023
Debt = 0.0196
Market Cap = 2.42
Weight Debt = Market Cap / (Market Cap + Debt) = 2.42 / (2.42 + 0.0196) = 0.992
Weight Cost Debt = 100% - 0.992 = 0.008
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 3
β = 4.16
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 4.16 * 5.94 + 0 = 0.2768
WACC = (0.0023 / 0.0196) * (100% - 0.992) * (1 - 0.21) + 0.2768 + 0.992 = 9.39
Terminal Value = Discount (0.4095 * (1 + 0.4764) / (9.39 - 0.4764)) = 1.01
Company Value = ∑ (0.4095 / (1 + 9.39) ^ 5) = 0.7838
Price = (Terminal Value + Company Value) / Count shares = (1.01 + 0.7838) / 71490000 = 25.08