TGM's two-stage DCF values Intapp, Inc. (INTA) between $36.73 and $67.29 depending on assumptions, with a base case of $49.54. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use) (capped at 18%)), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$37.32 is justified only if free cash flow grows about +10.7% a year (fading to 2.5% long-run) at a 7.5% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 15.0%/yr | 8.5% | $36.73 |
| Base case | 18.0%/yr | 7.5% | $49.54 |
| Optimistic | 20.0%/yr | 6.5% | $67.29 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $49.42 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$37.32
Market-Implied Growth
+10.7%/yr
vs +21.9% 5Y actual
Model Scenario Range
$36.73 – $67.29
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for INTA (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $93.3M · 0.08B shares · net cash $162.8M
Estimated Fair Value
$49.54
+32.7% vs $37.32
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 18.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $37.32; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $64.46 | $72.54 | $83.30 | $98.37 | $121 |
| 6.5% | $51.29 | $56.13 | $62.18 | $69.95 | $80.30 |
| 7.5% | $42.54 | $45.72 | $49.54 | $54.19 | $60.01 |
| 8.5% | $36.32 | $38.54 | $41.13 | $44.20 | $47.87 |
| 9.5% | $31.67 | $33.30 | $35.15 | $37.30 | $39.79 |
