The Intergroup Corporation (INTG) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of The Intergroup Corporation $17.88, price $36.33, upside -50.8%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch The Intergroup Corporation 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 freePro now: $1 first month
The InterGroup Corporation, through its subsidiaries, operates a hotel under the Hilton San Francisco Financial District name in San Francisco, California. The company operates through three segments: Hotel Operations, Real Estate Operations, and Investment Transactions.
Show more
The InterGroup Corporation, through its subsidiaries, operates a hotel under the Hilton San Francisco Financial District name in San Francisco, California. The company operates through three segments: Hotel Operations, Real Estate Operations, and Investment Transactions. Its hotel includes 544 guest rooms and suites, a restaurant, a lounge, a private dining room, a gym, a grand ballroom, five-level underground parking garage, a pedestrian bridge, and a Chinese culture center. The company also owns and operates a diversified portfolio of multifamily and commercial real estate including sixteen apartment complexes, three single-family houses, and one commercial real estate property in the United States, as well as 2 acres of unimproved land in Maui, Hawaii. In addition, it invests in income-producing instruments, corporate debt and equity securities, publicly traded investment funds, mortgage-backed securities, securities issued by REITs, and other companies that invest primarily in real estate. The InterGroup Corporation was founded in 1965 and is based in Los Angeles, California.
Stock analysis
The Intergroup Corporation (INTG) currently trades at $36.33, while our model-based Fair Value estimate is $17.88, implying the stock looks roughly 103.2% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $23.52 per share, and 0 of the 4 models we run sit above the $36.33 price.
Bear case: the DCF Models group reads lowest at $9.33, and 4 of the 4 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
The Intergroup Corporation reported revenue of $64.4M in FY2025 versus $28.7M in FY2021, a compound +22.4%/yr. Reported net income was −$5.3M in FY2025.
Key figures
Market cap $86.2M · P/S ratio 1.20 · EPS (TTM) $−0.0900 · Net margin −8.3% · Return on assets (EBIT) 2.3% · Operating margin 20.9% · Revenue (TTM) $71.8M · Revenue growth (YoY) +21.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and 103% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −32% fair-value upside, at −51%, INTG screens richer than that median.
Fair Value models
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.34/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.7%
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.
+10.9%
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.
+2.1%
Start year 2020 (pandemic). Over 10 years: −1.2% a year
Revenue growth 39 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.
+5.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.4% (2020) → 11.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+39.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +36.5% a year for the price.
Compare The Intergroup Corporation with another stock
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.Lodging · 168 stocks
Beats the industry median on 5/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−51% · Bottom 25%
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets6% · Top 25%
Net margin (TTM)0% · Below median
Operating margin (TTM)21% · Above median
Growth and dividend
Revenue growth21% · Top 25%
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs Lodging median · lower = cheaper
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
P/S (TTM)1.20× · Cheaper than median
P/FCF23.7× · Priciest 25%
EV/EBITDA16.3× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 20
FUTURE (revenue growth)100· sector 24
PAST (return on equity)0· sector 12
HEALTH (low debt)0· sector 89
DIVIDEND (yield)0· sector 30
VALUE 0: the price sits above our fair-value range.
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
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). "The Intergroup Corporation Fair Value". https://www.fairvalue-calculator.com/stock/INTG
Frequently asked questions
Is The Intergroup Corporation (INTG) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $17.88 versus a price of $36.33, about −51% upside (overvalued).
What is the fair value of INTG?
Our model-based fair value for The Intergroup Corporation is $17.88 (as of Sep 23, 2026), built from audited fundamentals. The current price: $36.33.
What is the quality score of INTG?
The Intergroup Corporation has a Quality Score of 55/100. 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 The Intergroup Corporation (INTG)?
Our model-based price target is the fair value of $17.88 (as of Sep 23, 2026) from 7 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the The Intergroup Corporation stock forecast for 2026?
Our models put fair value at $17.88, about −51% upside versus a price of $36.33 (overvalued). The calculation is refreshed regularly with new filings.
What is the revenue of The Intergroup Corporation (INTG)?
The Intergroup Corporation reported trailing-twelve-month revenue of about $71.8M (latest available figure, as of Sep 23, 2026).
What growth is priced into The Intergroup Corporation (INTG)?
For today's price to be fair in a discounted-cash-flow model, The Intergroup Corporation would have to grow free cash flow by +39.8 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.1 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of INTG use?
Our models discount The Intergroup Corporation at 11.2 %: a base by market capitalisation (micro), damped by beta 0.05, country premium for USA. 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 The Intergroup Corporation that is +39.8 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has The Intergroup Corporation (INTG) delivered so far?
Over the past 5 years revenue at The Intergroup Corporation grew +2.1 % a year. The price currently implies +39.8 % 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 The Intergroup Corporation (INTG) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into The Intergroup Corporation (+39.8 % 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 The Intergroup Corporation (INTG)?
The free-cash-flow yield on the price is 4.64 %: that much free cash flow The Intergroup Corporation produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of The Intergroup Corporation (INTG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For The Intergroup Corporation it is $17.88 per share (as of Sep 23, 2026), against a price of $36.33. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is The Intergroup Corporation stock overvalued or undervalued in 2026?
As of Sep 23, 2026, INTG trades above its calculated fair value: price $36.33, fair value $17.88, a gap of about −51% (overvalued). 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 INTG?
No. The price is what the market pays today ($36.33); the fair value is what the company's own numbers justify ($17.88). For The Intergroup Corporation the two are $18.45 per share apart. That gap is exactly why we show both numbers side by side.
How much is The Intergroup Corporation worth?
The market values The Intergroup Corporation at about $86.2M (market capitalisation, as of Sep 23, 2026). Per share that is $36.33; our models calculate a fair value of $17.88 per share.
How solid is the balance sheet of The Intergroup Corporation (INTG)?
Balance-sheet figures for The Intergroup Corporation (as of Sep 23, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is INTG from its 52-week high?
The Intergroup Corporation trades at $36.33, about 26% below its 52-week high of $48.92 and 103% above the low of $17.90 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $17.88 is for.
Which stocks are comparable to The Intergroup Corporation?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, InterContinental Hotels Group, Hyatt Hotels Corporation, 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 The Intergroup Corporation stock attractive at the current price?
The data as of Sep 23, 2026: price $36.33, calculated fair value $17.88 (−51%), Quality Score 55/100, from 7 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 INTG calculated?
We run The Intergroup Corporation through 7 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 $17.88, 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 13.2 % above its aggregate fair value. The Intergroup Corporation itself currently trades above fair value. 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 The Intergroup Corporation (INTG)?
The closing price on Sep 23, 2026 was $36.33. Our model-based fair value is $17.88, about −51% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with The Intergroup Corporation right now?
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 but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of The Intergroup Corporation
How large is the market capitalisation of The Intergroup Corporation (INTG)?
The market capitalisation of The Intergroup Corporation is $86.2M. 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 The Intergroup Corporation (INTG)?
The price-to-sales ratio of The Intergroup Corporation is 1.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of The Intergroup Corporation (INTG)?
Earnings per share at The Intergroup Corporation are $−0.0900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of The Intergroup Corporation (INTG)?
The net margin of The Intergroup Corporation is −8.3% (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 EBIT return on assets of The Intergroup Corporation (INTG)?
On an EBIT basis the return on assets of The Intergroup Corporation is 2.3% (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 The Intergroup Corporation (INTG)?
The operating margin of The Intergroup Corporation is 20.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at The Intergroup Corporation (INTG)?
Revenue at The Intergroup Corporation is growing +21.1% versus a year earlier (3y avg +10.9%). 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 The Intergroup Corporation (INTG)?
Earnings per share at The Intergroup Corporation are growing +12.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does The Intergroup Corporation (INTG) carry?
The net debt of The Intergroup Corporation is $192M (fiscal year 2025, ≈ 52.7 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 The Intergroup Corporation in the live analysis
One click puts The Intergroup Corporation 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.
Thin data
Sep 23, 2026