Intergis (129260) fair value: what the stock is really worth
We calculate from audited financials what Intergis is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Intergis for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
Intergis Co., Ltd engages in cargo transportation, shipping, transportation-related services, and stevedoring in South Korea, China, Mexico, Brazil, Vietnam, and internationally.
Show more
Intergis Co., Ltd engages in cargo transportation, shipping, transportation-related services, and stevedoring in South Korea, China, Mexico, Brazil, Vietnam, and internationally. The company is involved in the operation of bulk and container piers that provide stevedoring services, inland transportation, transportation of steel products, coal, grains, and other bulk cargoes, and operation of logistics services that provide storage services. It also offers operation-focused logistics consulting services. The company was formerly known as Dongkuk Transportation Co., Ltd. Intergis Co., Ltd was founded in 1956 and is headquartered in Busan, South Korea.
Stock analysis
Intergis (129260) currently trades at 1,913 KRW, while our model-based Fair Value estimate is 5,729 KRW, implying the stock looks roughly 66.6% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 7,221 KRW per share, and 18 of the 21 models we run sit above the 1,913 KRW price.
Bear case: the Growth DCF group reads lowest at 908.88 KRW, and 3 of the 21 models stay below the price. Evidence for this calculation is medium.
Scenario range: 4,010 KRW (bear) to 8,004 KRW (bull), the price of 1,913 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Intergis reported revenue of 709B KRW in FY2025 versus 589B KRW in FY2021, a compound +4.7%/yr. Reported net income was 9.8B KRW in FY2025, compounding −9.5%/yr from FY2021.
Key figures
Market cap 54.0B KRW (≈ $37.8M) · P/S ratio 0.08 · Dividend yield 5.2% · Net margin 1.4% · Return on equity 2.5% · Return on assets (EBIT) 5.5% · Operating margin 1.8% · Revenue (TTM) 730B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 3% fair-value upside, at 199%, 129260 screens cheaper than that median.
Fair Value models
Bear 4,010 KRWFair Value 5,729 KRWBull 8,004 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.59/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+1.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.1%
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+5.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.1%
Dividend (yield on the price)5.2%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 3%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+29.4%
Yearly growth needed for the next five years to justify today's price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Integrated Freight & Logistics · 203 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Intergis Fair Value". https://www.fairvalue-calculator.com/stock/129260
Frequently asked questions
Is Intergis (129260) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 5,729 KRW versus a price of 1,913 KRW, about +199% upside (undervalued).
What is the fair value of 129260?
Our model-based fair value for Intergis is 5,729 KRW (as of Sep 13, 2026), built from audited fundamentals. The current price: 1,913 KRW.
What is the quality score of 129260?
Intergis has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Intergis (129260)?
Our model-based price target is the fair value of 5,729 KRW (as of Sep 13, 2026) from 21 valuation models. Cautious scenario 4,010 KRW, optimistic scenario 8,004 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Intergis stock forecast for 2026?
Our models put fair value at 5,729 KRW, about +199% upside versus a price of 1,913 KRW (undervalued). Cautious scenario 4,010 KRW, optimistic scenario 8,004 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Intergis (129260)?
Intergis reported trailing-twelve-month revenue of about 730B KRW (latest available figure, as of Sep 13, 2026).
Does Intergis pay a dividend?
Intergis currently shows a dividend yield of about 5.23% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Intergis (129260)?
For today's price to be fair in a discounted-cash-flow model, Intergis would have to grow free cash flow by +29.4 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.1 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 129260 use?
Our models discount Intergis at 9.0 %: a base by market capitalisation (nano), damped by beta 0.56, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Intergis that is +29.4 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Intergis (129260) delivered so far?
Over the past 5 years revenue at Intergis grew +9.1 % a year. The price currently implies +29.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Intergis (129260) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Intergis (+29.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Intergis (129260)?
The free-cash-flow yield on the price is 3.23 %: that much free cash flow Intergis produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Intergis (129260)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Intergis it is 5,729 KRW per share (as of Sep 13, 2026), against a price of 1,913 KRW. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Intergis stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 129260 trades below its calculated fair value: price 1,913 KRW, fair value 5,729 KRW, a gap of about +199% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 129260?
No. The price is what the market pays today (1,913 KRW); the fair value is what the company's own numbers justify (5,729 KRW). For Intergis the two are 3,816 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Intergis worth?
The market values Intergis at about 54.0B KRW (market capitalisation, as of Sep 13, 2026). Per share that is 1,913 KRW; our models calculate a fair value of 5,729 KRW per share.
What do the bullish and bearish scenarios say about 129260?
Our models span a range for Intergis: cautious scenario 4,010 KRW, base 5,729 KRW, optimistic 8,004 KRW per share (as of Sep 13, 2026, price 1,913 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Intergis (129260)?
Balance-sheet figures for Intergis (as of Sep 13, 2026): return on equity 2.5%, debt of 0.09 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 129260 from its 52-week high?
Intergis trades at 1,913 KRW, about 50% below its 52-week high of 3,848 KRW and 6% above the low of 1,812 KRW (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 5,729 KRW is for.
Which stocks are comparable to Intergis?
From the same area (Industrials) we also value United Parcel Service, Inc, FedEx Corporation, Deutsche Post AG, DSV A/S, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Intergis stock attractive at the current price?
The data as of Sep 13, 2026: price 1,913 KRW, calculated fair value 5,729 KRW (+199%), Quality Score 52/100, from 21 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 129260 calculated?
We run Intergis through 21 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 5,729 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.8 % above its aggregate fair value. Intergis currently trades 199 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What should I pay attention to with Intergis right now?
The price is below even our cautious bear case (4,010 KRW). The market is more pessimistic than our downside scenario. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,010 KRW to 8,004 KRW) leaves room in how you read the outcome.
Key figures of Intergis
How large is the market capitalisation of Intergis (129260)?
The market capitalisation of Intergis is 54.0B KRW (≈ $37.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Intergis (129260)?
The price-to-sales ratio of Intergis is 0.08 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Intergis (129260)?
The dividend yield of Intergis is 5.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Intergis (129260)?
The net margin of Intergis is 1.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Intergis (129260)?
The return on equity (ROE) of Intergis is 2.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Intergis (129260)?
On an EBIT basis the return on assets of Intergis is 5.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Intergis (129260)?
The operating margin of Intergis is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Intergis (129260)?
Revenue at Intergis is growing +11.9% versus a year earlier (3y avg −0.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Intergis (129260)?
Earnings per share at Intergis are growing −51.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Intergis (129260) carry?
The net debt of Intergis is 56.3B KRW (fiscal year 2025, ≈ 32.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Intergis in the live analysis
One click puts Intergis on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
