EN DE

InRetail Perú Corp (INREF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.9B

IP InRetail Perú Corp logo InRetail Perú Corp INREF · US
Price$26.84
Fair Value$46.72
Upside+74.1%
Quality51/100
Watch InRetail Perú Corp for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.2% net margin
Moderate debt · generates free cash flow
6.92% dividend yield
Ranks above peers (11/14)
Narrow moat 42/100
Evidence: High Range $35.04 – $62.04 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from $46.25 to $46.72 (+1.0%) since Jun 24, 2026.

A solid business, screening 74% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($35.04). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$36.97 $26.28 Fair Value $46.72 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $26.28 – $36.97 · fair‑value band $35.04 – $62.04 · the $26.84 price screens below the $46.72 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

InRetail Perú Corp (INREF) currently trades at $26.84, while our model-based Fair Value estimate is $46.72, implying the stock looks roughly 74.1% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, InRetail Perú Corp generated revenue of $23.4B at a net margin of 4.2%. Revenue grew 10.2% year over year. It earns a return on equity of 14.8%. Net debt stands at $7.7B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $35.04 (bear case) to $62.04 (bull case); at $26.84, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 2% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at 74%, INREF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $200.97 $354.67 $591.49 80
Residual Income $62.21 $79.82 $206.47 76
Rev-Margin DCF $145.56 $263.35 $408.75 74
All 26 models by family
DCF Models
FCF DCF $200.84 $363.86 $621.40 38
Owner Earnings $110.78 $214.65 $378.76 31
5Y Revenue Exit $145.56 $263.60 $417.40 39
5Y EBITDA Exit $199.63 $370.47 $577.22 41
5Y P/E Exit $129.48 $231.81 $342.69 38
10Y Revenue Exit $157.81 $272.28 $434.43 36
10Y EBITDA Exit $197.53 $347.04 $560.01 37
10Y P/E Exit $152.82 $250.05 $375.73 35
Earnings-Based
Graham-Dodd $63.35 $251.59 $341.82 54
Lynch FV $62.34 $89.06 $115.78 50
PEG = 1.0 $62.34 $89.06 $115.78 46
EPV $71.64 $90.44 $106.66 59
Dividend Discount
Gordon GGM $19.34 $38.53 $58.34 70
DDM Multi-Stage $19.34 $33.30 $40.67 61
Multiples
P/E Multiple $153.72 $204.95 $256.19 63
P/S Multiple $118.78 $158.37 $197.97 58
P/B Multiple $118.78 $158.37 $197.97 55
EV/EBIT $203.01 $286.48 $369.96 53
EV/EBITDA $224.73 $315.44 $406.15 54
EV/Revenue $121.39 $193.74 $266.08 43
Asset-Based
NCAV (Graham) $31.94 $42.80 $63.88 50
Growth DCF
Growth DCF $200.97 $354.67 $591.49 80
Rev-Margin DCF $145.56 $263.35 $408.75 74
Economic Profit
Residual Income $62.21 $79.82 $206.47 76
ROIC Compounder $74.68 $110.94 $160.37 72
Growth Earnings
Growth-Adj P/E $113.25 $161.78 $210.32 68

Widest divergence: DCF Models ($263.60) versus Dividend Discount ($33.30). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $23.4B
Revenue growth (YoY) +10.2%
Net margin 4.2%
Return on equity 14.8%
Free cash flow $2.3B FY2025
P/E ratio 10.4
More key figures
Operating margin 8.8%
EPS (TTM) $2.59
Dividend yield 6.9%
EPS growth (YoY) -4.3%
Net debt $7.7B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 52 · Market factors (momentum, volatility) 56

Profitability 49
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

InRetail Perú Corp., together with its subsidiaries, operates as a multi-format retailer primarily in Peru. It operates through five segments: Food Retail, Pharmacies, Distribution, Shopping Malls, and Digital, and Others.

Full company description

InRetail Perú Corp., together with its subsidiaries, operates as a multi-format retailer primarily in Peru. It operates through five segments: Food Retail, Pharmacies, Distribution, Shopping Malls, and Digital, and Others. The company operates hypermarkets; pharmacies under the Inkafarma and Mifarma brand names; shopping centers under the Real Plaza brand; and supermarkets under the Plaza Vea Hiper, Plaza Vea Super, Vivanda, Makro, and Mass brand names. It also engages in development of real estate; distribution of pharmaceutical products; commercialization of cosmetic and pharmaceutical products, as well as food for medical use; leasing of space; and provision of digital services. InRetail Perú Corp. was incorporated in 2011 and is headquartered in Lima, Peru. InRetail Perú Corp. is a subsidiary of Intercorp Retail Inc.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

InRetail Perú Corp reported revenue of $22.8B in FY2025 versus $18.3B in FY2021, a compound +5.6%/yr. Reported net income was $990M in FY2025, compounding +29.3%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$22.8B
Latest YoY
+4.8%
Avg. growth/yr (3Y)
+5.0%
Avg. growth/yr (5Y)
+9.0%
Avg. growth/yr (10Y)
+12.9%
Revenue +5.6%/yr
FY21 $18.3B
FY22 $19.7B
FY23 $20.7B
FY24 $21.8B
FY25 $22.8B
Net income +29.3%/yr
FY21 $355M
FY22 $733M
FY23 $929M
FY24 $975M
FY25 $990M

Watch INREF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "InRetail Perú Corp Fair Value". https://www.fairvalue-calculator.com/stock/INREF

Peer Group

Department Stores · 127 stocks

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.

Quality Score 51 · Below median
Fair Value upside +74% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 10% · Top 25%
Dividend yield (TTM) 6.9% · Top 25%
Debt / equity 0.96× · Higher than 75% of peers

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 10.4× · Cheaper than 75% of peers
P/B 0.42× · Cheaper than median
P/S (TTM) 0.12× · Cheaper than 75% of peers
P/FCF 1.3× · Pricier than median
EV/EBITDA 3.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 26
FUTURE 51 · sector 2
PAST 59 · sector 16
HEALTH 52 · sector 96
DIVIDEND 100 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare InRetail Perú Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is InRetail Perú Corp (INREF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $46.72 versus a price of $26.84, about +74% (undervalued).
What is the fair value of INREF?
Our model-based fair value for InRetail Perú Corp is $46.72 (as of Jul 19, 2026), built from audited fundamentals. The current price is $26.84.
What is the quality score of INREF?
InRetail Perú Corp 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 revenue of InRetail Perú Corp (INREF)?
InRetail Perú Corp reported trailing-twelve-month revenue of about $23.4B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of INREF?
The net profit margin of InRetail Perú Corp is about 4.2%, meaning it keeps roughly 4.2% of revenue as net income. Based on the latest reported figures.
Does InRetail Perú Corp pay a dividend?
InRetail Perú Corp currently shows a dividend yield of about 6.92% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track InRetail Perú Corp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.