investorscraft@gmail.com

Intrinsic Value of The InterGroup Corporation (INTG)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The InterGroup Corporation operates primarily in the real estate and hospitality sectors, with a focus on property ownership, leasing, and management. The company generates revenue through rental income from its real estate holdings, which include commercial and residential properties, as well as hotel operations. Its market position is niche, targeting specific geographic regions where it owns assets, though it faces competition from larger real estate investment trusts (REITs) and hospitality operators. InterGroup's business model relies on optimizing occupancy rates and operational efficiency to drive cash flow, though its smaller scale limits its bargaining power with tenants and vendors. The company’s strategy emphasizes maintaining its existing portfolio rather than aggressive expansion, reflecting a conservative approach to capital allocation in a cyclical industry.

Revenue Profitability And Efficiency

In FY 2024, InterGroup reported revenue of $58.1 million but posted a net loss of $9.8 million, with diluted EPS of -$4.46. Operating cash flow was $6.8 million, suggesting some operational liquidity, though capital expenditures of $4.1 million indicate ongoing investments in property maintenance. The negative profitability highlights challenges in cost management or revenue generation, possibly due to high fixed costs or underperforming assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS reflect weak earnings power, likely due to elevated interest expenses or operational inefficiencies. With $191.3 million in total debt, leverage appears high relative to its cash position of $4.3 million, raising concerns about capital efficiency. The modest operating cash flow may not sufficiently cover debt servicing costs, indicating strained financial flexibility.

Balance Sheet And Financial Health

InterGroup’s balance sheet shows significant debt ($191.3 million) outweighing its cash reserves ($4.3 million), signaling financial risk. The lack of dividend payouts aligns with its net loss, prioritizing liquidity preservation. High leverage could constrain future borrowing capacity or necessitate asset sales if cash flows weaken further.

Growth Trends And Dividend Policy

No dividend was paid in FY 2024, consistent with its loss-making position. Growth appears stagnant, with no clear expansion initiatives disclosed. The focus remains on stabilizing existing operations rather than pursuing aggressive growth, reflecting a defensive posture amid financial challenges.

Valuation And Market Expectations

The market likely prices InterGroup at a discount due to its losses and leveraged balance sheet. Investors may assign little premium to its real estate assets until profitability improves or debt is reduced. The absence of dividends further diminishes income appeal, leaving valuation reliant on speculative turnaround potential.

Strategic Advantages And Outlook

InterGroup’s key advantage lies in its tangible real estate holdings, which provide collateral value. However, its outlook is cautious, hinging on operational improvements and debt management. A rebound in property demand or successful cost-cutting could aid recovery, but near-term risks remain elevated given its financial structure.

Sources

Company filings (10-K), CIK 0000069422

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount