Valuation The InterGroup Corporation

Stocks

Real-time Estimate Cboe BZX 06:38:49 10/11/26 am AEDT			5-day change	1st Jan Change
38.26 ^USD	-1.06%		-3.68%	+34.03%

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	17/9/21	28/9/22	16/10/23	1/10/24	30/9/25	28/9/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE INTERGROUP CORPORATION	-	-	-	-	83.08M
MARRIOTT INTERNATIONAL, INC.	36.35x	4.45x	20.54x	0.69%	107B
ROYAL CARIBBEAN CRUISES LTD.	18.48x	5.56x	14.11x	1.72%	87.51B
HILTON WORLDWIDE HOLDINGS INC.	43.86x	7.35x	23.42x	0.16%	82.43B
CARNIVAL CORPORATION LTD.	13.46x	2.29x	8.85x	2.02%	39.77B
INTERCONTINENTAL HOTELS GROUP PLC	30.18x	11.38x	20.42x	1.18%	26.29B
HYATT HOTELS CORPORATION	62.49x	2.94x	17.79x	0.34%	17.21B
H WORLD GROUP LIMITED	19.34x	3.51x	9.94x	4.14%	15.68B
THE INDIAN HOTELS COMPANY LIMITED	53.67x	10.83x	31.71x	0.39%	13.4B
ACCOR	22.24x	2.51x	11.53x	2.91%	12.97B
Average	33.34x	5.64x	17.59x	1.5%	40.26B
Weighted average by Cap.	31.92x	5.57x	18.12x	1.15%