The InterGroup Corporation (INTG) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

INTG — Fair Value Analysis

The InterGroup Corporation

Current: $35.09Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-71.64

-304.2% vs price

Base Case (Median)

$-8.51

-124.3% vs price

Bull Case (75th pct.)

$42.51

21.1% vs price

$-71.64$-8.51$42.51

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-132.51	-477.6%	High (40%)
EV/EBITDA	$67.05	91.1%	Medium (20%)
EV/FCF	$34.34	-2.1%	Medium (20%)
Earnings Power Value	$-51.35	-246.3%	Medium (50%)

Interpretation

Based on 4 out of 8 methods, INTG appears fairly valued at the current price of $35.09. The base case fair value of $-8.51 implies 124.3% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.