Intergis (129260) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Intergis stock KRW 5,295, price KRW 1,765, upside +200.0%, quality 51 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value 30%+ above price?Yes
Quality 50+?Yes
In an uptrend?No
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 23, 2026.
How to read this chart
60‑month range 1,764 KRW – 3,738 KRW · fair‑value band 3,567 KRW – 7,616 KRW · the 1,765 KRW price screens below the 5,295 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 23, 2026.
Follow Intergis in your weekly email
Every Wednesday you see whether Intergis is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Intergis Co., Ltd engages in cargo transportation, shipping, transportation-related services, and stevedoring in South Korea, China, Mexico, Brazil, Vietnam, and internationally.
Show moreShow less
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 1,765 KRW, while our model-based Fair Value estimate is 5,295 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 7,221 KRW per share, and 20 of the 23 models we run sit above the 1,765 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,400 KRW, and 3 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,567 KRW (bear) to 7,616 KRW (bull), the price of 1,765 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 51/100 (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 50.5B KRW (≈ $37.8M) Micro · P/S ratio 0.07 · Dividend yield 5.7% · Net margin 0.9% · Return on equity 2.4% · Return on assets (EBIT) 5.5% · Operating margin 3.5% · Revenue (TTM) 771B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 200%, 129260 screens cheaper than that median.
Fair Value models
Bear3,567 KRWFair Value 5,295 KRWBull7,616 KRW
Price 1,765 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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%
Start year 2020 (pandemic). Over 10 years: +1.7% a year
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.
+5.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.1%
Dividend (yield on the price)5.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−0.1% vs 2.2%, steady
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%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+28.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +25.6% a year for the 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 · 200 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 Oct 23, 2026, our model estimates a fair value of 5,295 KRW versus a price of 1,765 KRW, about +200% upside (undervalued).
What is the fair value of 129260?
Our model-based fair value for Intergis is 5,295 KRW (as of Oct 23, 2026), built from audited fundamentals. The current price: 1,765 KRW.
What is the quality score of 129260?
Intergis has a Quality Score of 51/100. 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 5,295 KRW (as of Oct 23, 2026) from 23 valuation models. Cautious scenario 3,567 KRW, optimistic scenario 7,616 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 5,295 KRW, about +200% upside versus a price of 1,765 KRW (undervalued). Cautious scenario 3,567 KRW, optimistic scenario 7,616 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Intergis (129260)?
Intergis reported trailing-twelve-month revenue of about 771B KRW (latest available figure, as of Oct 23, 2026).
Does Intergis pay a dividend?
Intergis currently shows a dividend yield of 5.67% relative to its recent price (as of Oct 23, 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 +28.2 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.1 % per year. As of Oct 23, 2026.
What discount rate (WACC) does the fair value of 129260 use?
Our models discount Intergis at 8.9 %: a base by market capitalisation (nano), damped by beta 0.51, 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 +28.2 % per year a year over ten years, using the same discount rate (8.9 %) 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 +28.2 % 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 +7.7 % a year. That is the yardstick for the growth priced into Intergis (+28.2 % 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 3.50 %: that much free cash flow Intergis produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), 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 5,295 KRW per share (as of Oct 23, 2026), against a price of 1,765 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Intergis stock overvalued or undervalued in 2026?
As of Oct 23, 2026, 129260 trades below its calculated fair value: price 1,765 KRW, fair value 5,295 KRW, a gap of about +200% (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 (1,765 KRW); the fair value is what the company's own numbers justify (5,295 KRW). For Intergis the two are 3,530 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 50.5B KRW (market capitalisation, as of Oct 23, 2026). Per share that is 1,765 KRW; our models calculate a fair value of 5,295 KRW per share.
What do the bullish and bearish scenarios say about 129260?
Our models span a range for Intergis: cautious scenario 3,567 KRW, base 5,295 KRW, optimistic 7,616 KRW per share (as of Oct 23, 2026, price 1,765 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 Oct 23, 2026): return on equity 2.4%, debt of 0.09 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 129260 from its 52-week high?
Intergis trades at 1,765 KRW, about 33% below its 52-week high of 2,630 KRW and at the low of 1,764 KRW (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 5,295 KRW is for.
Which stocks are comparable to Intergis?
From the same area (Industrials) we also value United Parcel Service, Inc, Deutsche Post AG, FedEx Corporation, 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 Oct 23, 2026: price 1,765 KRW, calculated fair value 5,295 KRW (+200%), Quality Score 51/100, from 23 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 23 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 5,295 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 13.4 % above its aggregate fair value. Intergis currently trades 67 % 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 is the share price of Intergis (129260)?
The closing price on Oct 28, 2026 was 1,765 KRW. Our model-based fair value is 5,295 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Intergis right now?
The price is below even our cautious bear case (3,567 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,567 KRW to 7,616 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 50.5B 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 0.07 (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 5.7%. 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 0.9% (last twelve months). 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 2.4% (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 3.5% (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 +22.7% 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 +1.3% 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 28,000+ stock screener.
Thin data
Oct 23, 2026