INTERGROUP CORP (INTG)
Operators of Apartment Buildings · Real Estate · $78M
Intrinsic Value (Consensus)
$49.09
Current Price
$36.36
Margin of Safety
+35%
35% Below Intrinsic Value
Value: $49
Price: $36
Valuation Model Estimates
Current Price: $36.36
DCF (Discounted Cash Flow)
$26.66
Graham Number
Not applicable
—
Earnings Power Value
$39.42
Relative Value (P/E)
$81.20
Dividend Discount Model
Not applicable
—
Consensus Value
$49.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
13/25
Key Financials
- EPS (TTM)
- $4.06
- EPS (Forward)
- $4.26
- Book Value
- $-40.08
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 10.7%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-16
Source: Yahoo Finance