Valuation The InterGroup Corporation

Stocks

Market Closed - Nasdaq 01:30:00 06/10/2026 am IST			5-day change	1st Jan Change
28.24 ^USD	+1.35%		-14.15%	-0.51%

29/09	The InterGroup Corporation Reports Earnings Results for the Full Year Ended June 30, 2026	CI
29/09	Tranche Update on The InterGroup Corporation's Equity Buyback Plan announced on January 14, 1998.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	96.2	94.92	78.73	46.41	24.88	103.2
Change	-	-1.33%	-17.06%	-41.05%	-46.39%	314.68%
Enterprise Value (EV) ¹	240.7	267.4	249.3	226	215.9	287.1
Change	-	11.07%	-6.78%	-9.34%	-4.45%	32.95%
P/E	9.19x	-10.8x	-11.8x	-4.76x	-4.67x	67.6x
PBR	-1.85x	-1.52x	-1.11x	-0.58x	-0.29x	-1.22x
PEG	-	0x	0.5x	-0.1x	0.1x	-1x
Capitalization / Revenue	3.36x	2.01x	1.37x	0.8x	0.39x	1.4x
EV / Revenue	8.4x	5.66x	4.33x	3.89x	3.35x	3.88x
EV / EBITDA	-372x	31.7x	25.4x	29.1x	15.1x	15.4x
EV / EBIT	-47.6x	72.8x	57.5x	155x	28.3x	24.2x
EV / FCF	22.1x	-17.4x	35.8x	249x	-37.5x	64.1x
FCF Yield	4.52%	-5.76%	2.8%	0.4%	-2.67%	1.56%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	4.683	-3.922	-3.033	-4.461	-2.473	0.71
Distribution rate	-	-	-	-	-	-
Net sales ¹	28.66	47.22	57.61	58.14	64.38	73.95
EBITDA ¹	-0.647	8.425	9.8	7.774	14.27	18.66
EBIT ¹	-5.059	3.671	4.336	1.454	7.643	11.87
Net income ¹	10.41	-8.723	-6.719	-9.797	-5.348	1.643
Net Debt ¹	144.5	172.5	170.5	179.6	191	183.9
Reference price ²	43.01	42.33	35.68	21.22	11.55	48.02
Nbr of stocks (in thousands)	2,237	2,242	2,206	2,187	2,154	2,149
Announcement Date	17/09/21	28/09/22	16/10/23	01/10/24	30/09/25	28/09/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE INTERGROUP CORPORATION	-	-	-	-	6.07Cr
MARRIOTT INTERNATIONAL, INC.	31.88x	3.97x	18.37x	0.8%	9.28TCr
ROYAL CARIBBEAN CRUISES LTD.	15.57x	4.87x	12.38x	2%	7.36TCr
HILTON WORLDWIDE HOLDINGS INC.	37.73x	6.44x	20.65x	0.19%	7.11TCr
CARNIVAL CORPORATION LTD.	11.66x	2.09x	8.11x	2.34%	3.44TCr
INTERCONTINENTAL HOTELS GROUP PLC	27.26x	10.4x	18.61x	1.31%	2.35TCr
HYATT HOTELS CORPORATION	48.1x	2.56x	15.57x	0.38%	1.48TCr
H WORLD GROUP LIMITED	16.11x	2.83x	8.04x	4.94%	1.28TCr
ACCOR	19.56x	2.29x	10.45x	3.32%	1.14TCr
THE INDIAN HOTELS COMPANY LIMITED	45.31x	8.98x	26.32x	0.47%	1.07TCr
Average	28.13x	4.94x	15.39x	1.75%	3.45TCr
Weighted average by Cap.	27.40x	4.92x	16.04x	1.33%