Intergroup Corp. (INTG) intrinsic value & 10-year financials
Intergroup Corp. (INTG) has a Graham intrinsic value of $134.86 per share. At $32.38 on Oct 17, 2026, the stock trades 76% below that value. Over the last 10 fiscal years revenue shrank 1.4% a year to $64.4M, with an average return on invested capital of -3.8%.
- Graham intrinsic value
- $134.86
- Share price (Oct 17, 2026)
- $32.38
- Price vs Graham value
- 76% below
- Market cap
- $82.9M
- Revenue (FY2025)
- $64.4M
- Revenue growth (10-yr CAGR)
- -1.4%
- ROIC (10-yr avg)
- -3.8%
- Free cash flow (FY2025)
- $3.6M
INTG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $64.4M | -$5.3M | — | $3.6M | 11.9% | 5.3% |
| FY2024 | $58.1M | -$9.8M | — | $2.7M | 2.5% | 1.0% |
| FY2023 | $57.6M | -$6.7M | — | -$6.0M | 7.5% | 1.4% |
| FY2022 | $47.2M | -$8.7M | — | -$1.0M | 7.8% | 2.1% |
| FY2021 | $28.7M | $10.4M | $4.06 | -$21.3M | -17.0% | 7.0% |
| FY2020 | $58.0M | -$3.8M | -$1.64 | -$4.7M | 8.4% | -5.9% |
| FY2019 | $74.8M | $1.5M | $0.55 | $12.9M | 20.3% | -34.7% |
| FY2018 | $71.6M | $4.1M | $1.53 | $11.2M | 30.1% | -27.0% |
| FY2017 | $69.0M | -$1.7M | -$0.70 | $6.0M | 18.8% | 9.9% |
| FY2016 | $72.9M | -$7.1M | -$2.99 | $4.9M | 7.7% | 2.7% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
INTERGROUP CORP is facing top-line stagnation, with revenue contracting over the decade.
INTERGROUP CORP has historically struggled to out-earn its cost of capital, averaging just -3.8% ROIC.
INTERGROUP CORP has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, INTERGROUP CORP is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $134.86 per share.