US · INTG
The InterGroup Corporation
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- Los Angeles, CA 90025
- Website
- intgla.com
Price · as of 2025-06-30
$39.46
Market cap 64.53M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $193.53 | +390.45% |
| Intrinsic Value(DCF) | $50.47 | +27.9% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $25.00 | $353.82 | $0.00 | $23.14 | $71.17 |
| 2012 | $23.53 | $29.18 | $3.93 | $0.00 | $0.00 |
| 2013 | $19.49 | $161.24 | $0.50 | $1.81 | $0.00 |
| 2014 | $19.41 | $703.35 | $0.00 | $0.00 | $0.00 |
| 2015 | $25.03 | $627.70 | $0.00 | $0.00 | $19.47 |
| 2016 | $24.60 | $30,282.29 | $0.00 | $0.00 | $0.00 |
| 2017 | $24.10 | $240.15 | $0.00 | $0.00 | $0.00 |
| 2018 | $29.85 | $112.78 | $0.07 | $0.00 | $25.64 |
| 2019 | $30.16 | $35.25 | $0.95 | $0.00 | $14.91 |
| 2020 | $30.00 | $804.91 | $0.00 | $0.00 | $21.86 |
| 2021 | $47.81 | $136.27 | $0.00 | $0.22 | $0.00 |
| 2022 | $50.00 | $719.08 | $0.00 | $0.00 | $0.00 |
| 2023 | $32.86 | $786.86 | $30.29 | $0.00 | $0.00 |
| 2024 | $17.65 | $37,973.14 | $42.96 | $0.00 | $0.00 |
| 2025 | $17.42 | $193.53 | $47.79 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates The InterGroup Corporation's (INTG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $193.53
- Current price
- $39.46
- AI upside
- +390.45%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$50.47
+27.9% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| INTG | The InterGroup Corporatio… | $39.46 | 64.53M | +390% | +28% | — | — | -7.04 | -0.44 | 0.59 | 16.03 | — | -0.44 | 26.71% | 11.87% | -8.31% | 6.43% | 7.49% | -5.05% | -2.29 | 0.51 | 1.16 | 0.41 | 13.46 | -4386.00% | 1073.00% | 75671.00% | 9.67% | 0.37 | 3.57% | 0.00% | 0.00% | 1.05% | 29.92 | 62.81 | 3.55 | 0.08 |
| AOUT | American Outdoor Brands, … | $9.10 | 115.18M | +1,418% | -58% | +52% | — | -1589.94 | 0.69 | 0.55 | 10.08 | — | 0.84 | 44.65% | -0.07% | -0.03% | -0.04% | -0.03% | -0.03% | 0.19 | — | 4.66 | 1.71 | 0.75 | -9936.00% | 1055.00% | -11380.00% | -2.07% | 0.04 | -1.37% | 0.00% | 0.00% | 3.14% | -859.01 | -52.14 | 0.60 | 2.20 |
| CATO | The Cato Corporation | $3.01 | 54.13M | +95,902% | -68% | — | — | -2.59 | 0.29 | 0.07 | -18.43 | — | 0.29 | 31.32% | -4.17% | -2.86% | -10.18% | -11.46% | -3.85% | 0.90 | -459.24 | 1.19 | 0.54 | -20.14 | -1709.00% | -823.00% | 12909.00% | -59.04% | -0.10 | -11.68% | 22.48% | -58.20% | 38.39% | -4.24 | -4.16 | 0.18 | 1.53 |
| CHSN | Chanson International Hol… | $2.11 | 2.27M | +6,213% | +284% | -68% | -85% | 847.80 | 34.80 | 35.18 | 147.79 | 54.12 | 35.30 | 39.47% | -2.91% | 4.15% | 4.97% | -2.07% | 1.89% | 0.71 | -10.40 | 1.30 | 1.14 | 0.22 | 156667.00% | 565.00% | -15830.00% | 0.46% | 0.25 | 12.72% | 0.00% | 0.00% | 2.21% | -1212.41 | 217.32 | 35.23 | 17.01 |
| FLL | Full House Resorts, Inc. | $2.25 | 81.09M | +1,063% | +59% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| GP | GreenPower Motor Company … | $1.19 | 3.66M | +3,494% | +45% | — | +2,125% | -6.35 | -73.85 | 5.98 | -9.32 | — | -73.85 | 11.07% | -90.29% | -94.04% | -374.74% | -79.30% | -46.50% | -12.41 | -8.23 | 1.41 | 0.05 | -1.32 | -811.00% | -4946.00% | 30644.00% | -5.12% | -0.30 | -26.87% | 0.00% | 0.00% | 0.00% | -7.71 | -22.76 | 6.96 | -2.79 |
| GRWG | GrowGeneration Corp. | $1.13 | 67.62M | +4,774% | -59% | — | +450% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| NVFY | Nova LifeStyle, Inc. | $6.14 | 84.66M | +748% | -96% | — | +3% | -0.33 | 0.60 | 0.19 | -0.79 | — | 0.64 | 43.87% | -55.37% | -57.41% | -307.29% | -146.60% | -68.85% | 0.68 | -25.12 | 1.36 | 0.04 | -0.40 | -6754.00% | -1263.00% | -1103.00% | -75.55% | -0.24 | -38.43% | 0.00% | 0.00% | 0.00% | -0.71 | -2.71 | 0.39 | -7.45 |
| RRGB | Red Robin Gourmet Burgers… | $5.03 | 90.36M | +528% | -63% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| TRON | Tron Inc. | $1.36 | 45.52M | +3,915% | -89% | — | +339% | -1.01 | 0.83 | 1.02 | -0.85 | -2.73 | 1.76 | 19.84% | -100.54% | -100.65% | -92.18% | -155.31% | -79.99% | 0.09 | -134.75 | 3.41 | 2.11 | 0.20 | 3704.00% | -2516.00% | 28654.00% | -71.23% | -2.81 | -112.13% | 0.00% | 0.00% | 0.00% | -0.82 | -1.13 | 0.82 | 0.21 |
| UFI | Unifi, Inc. | $3.93 | 73.02M | +21,255% | -54% | +105% | — | -4.04 | 0.33 | 0.14 | 10.85 | — | 0.33 | 1.47% | -1.67% | -3.56% | -8.16% | -2.78% | -4.77% | 0.46 | -1.00 | 3.32 | 1.50 | 5.76 | -5747.00% | -187.00% | 24955.00% | -38.67% | -0.30 | -9.28% | 0.00% | 0.00% | 0.20% | -18.43 | -5.52 | 0.31 | 2.79 |
About The InterGroup Corporation
The InterGroup Corporation, through its subsidiaries, operates a hotel under the Hilton San Francisco Financial District name located in San Francisco, California. It operates through three segments: Hotel Operations, Real Estate Operations, and Investment Transactions. The company's hotel consists of 544 guest rooms and luxury suites with approximately 22,000 square feet of meeting room space, a grand ballroom, 5 levels underground parking garage, a pedestrian bridge, and a Chinese culture center. As of June 30, 2021, it owned, managed, and invested in 16 apartment complexes, 3 single-family houses as strategic investments, and 1 commercial real estate property located in the United States, as well as approximately 2 acres of unimproved land in Maui, Hawaii. Further, the company 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 incorporated in 1965 and is based in Los Angeles, California.
- CEO
- John V. Winfield
- Employees
- 28
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($50.47 ÷ $39.46) − 1 = +27.9% (DCF, example).