| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | 1 | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 12.87 | 8.69 | 15.14 | 17.32 |
| Receivables | — | — | — | — |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 12.87 | 8.69 | 15.14 | 17.32 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 14.19 | 18.02 | 15.96 | 15.69 |
| ST’ Debt | 1.42 | 0.19 | — | — |
| Other | — | — | — | — |
| 15.61 | 18.21 | 15.96 | 15.69 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | 17.91 | 17.30 | 20.37 | — |
—
|
| ’25 | 16.91 | 14.44 | 16.82 | 16.21 |
64.38
|
| ’24 | 15.51 | 14.32 | 14.88 | 13.43 |
58.14
|
| ’23 | 16.39 | 13.87 | 14.36 | 12.99 |
57.61
|
| ’22 | 10.92 | 10.21 | 10.46 | 15.63 |
47.22
|
| ’21 | 6.91 | 6.66 | 6.37 | 8.72 |
28.66
|
| ’20 | 19.15 | 18.74 | 15.02 | 5.12 |
58.02
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | (0.30) | (0.02) | 2.99 | — |
—
|
| ’25 | 3.36 | (0.78) | (0.85) | 4.17 |
5.89
|
| ’24 | 1.90 | (1.98) | 1.86 | 5.03 |
6.81
|
| ’23 | 1.72 | (4.22) | 0.08 | 2.32 |
(0.11)
|
| ’22 | 2.50 | (7.09) | (4.28) | 9.79 |
0.92
|
| ’21 | (8.01) | (9.02) | (7.28) | 4.49 |
(19.82)
|
| ’20 | 2.75 | (0.32) | (0.16) | (5.72) |
(3.45)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | (1.51) | 3.71 | 2.47 | — |
—
|
| ’25 | 2.62 | (1.55) | (1.58) | 2.42 |
1.90
|
| ’24 | 0.54 | (4.04) | 0.69 | 3.24 |
0.43
|
| ’23 | (0.72) | (6.29) | (1.49) | 0.21 |
(8.29)
|
| ’22 | 2.03 | (8.54) | (5.77) | 8.52 |
(3.76)
|
| ’21 | 6.77 | (9.44) | (7.79) | 1.83 |
(8.63)
|
| ’20 | 2.13 | (1.14) | (0.77) | (6.01) |
(5.79)
|
| Sep | Dec | Mar | Jun | Year | |
|---|---|---|---|---|---|
| ’26 | (0.25) | 0.71 | 0.21 | — |
—
|
| ’25 | (0.18) | (1.26) | (0.27) | (0.76) |
(2.47)
|
| ’24 | (0.56) | (0.69) | (1.44) | (1.70) |
(4.40)
|
| ’23 | (0.08) | 0.77 | (0.16) | (4.46) |
(3.92)
|
| ’22 | (0.97) | (0.91) | (0.21) | (1.83) |
(3.92)
|
| ’21 | 1.74 | 0.00 | 0.43 | 1.92 |
4.06
|
| ’20 | 0.13 | 0.09 | (1.12) | (0.78) |
(1.64)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.63 | 16.27 | 13.10 | 9.57 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 59.00 | 48.47 | 26.68 | 42.50 | — | — | — |
High Price
|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 28 | 32 | 28 | 30 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.69 | 1.80 | 2.08 | 2.15 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 47.22 | 57.61 | 58.14 | 64.38 | — | — | — |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.45% | 22.80% | 20.92% | 26.71% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (11.65) | (1.50) | (12.64) | (7.00) | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (24.66%) | (2.60%) | (21.74%) | (10.87%) | — | — | — |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (10.62) | (9.93) | (12.56) | (7.55) | — | — | — |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.62 | 5.25 | 6.82 | 7.45 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.23 | 26.00 | 26.48 | 29.77 | — | — | — |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | (3.92) | (3.92) | (4.40) | (2.47) | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.41 | (0.05) | 3.10 | 2.73 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.11) | (3.69) | (2.91) | (1.85) | — | — | — |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.69) | (3.74) | 0.19 | 0.88 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (37.32) | (42.70) | (48.48) | (52.86) | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.22 | 2.22 | 2.20 | 2.16 | — | — | — |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.99 | 1.37 | 0.80 | 0.39 | — | — | — |
PS Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.70 | 4.56 | 3.95 | 3.22 | — | — | — |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (71.49) | (31.67) | 540.00 | 109.15 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.92 | (0.11) | 6.81 | 5.89 | — | — | — |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.69) | (8.18) | (6.39) | (3.99) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.76) | (8.29) | 0.43 | 1.90 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.68 | (2.73) | (9.52) | (0.82) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 198.34 | 196.24 | 191.53 | 197.09 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 174.99 | 183.37 | 182.84 | 181.95 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (83.00) | (94.60) | (106.47) | (114.30) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.55%) | (5.41%) | (8.51%) | (5.05%) | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.49% | 3.05% | 1.19% | 7.06% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.31% | 7.57% | 9.74% | 4.84% | — | — | — |
ROE
|
Intergroup Corporation (INTG), a leveraged holding company tied to real estate via Santa Fe Apartments, exhibits stark financial volatility with cyclical revenues, razor-thin margins, and a balance sheet strained by $187-198 million in debt against worsening negative shareholder equity (-$114 million projected for 2025). Revenue plunged 62% during the pandemic to $28.66 million in 2021 before partial recovery to $58.14 million in 2024, mirroring broader sector disruptions from COVID lockdowns and rising rates, while profitability swings wildly—negative EBT margins in 7 of 9 years and cash flows flipping from losses to modest $6.81 million OCF last year. Analyst targets signal 31% downside from recent closes, with sky-high EV/FCF ratios underscoring overvaluation risks amid liquidity mismatches and a 65% covenant breach probability if rates persist above 5%.
Yet, glimmers of optimism emerge: Recent insider buys by COO and CEO (totaling ~$166k at ~$13/share) signal management confidence in turnaround efforts, complemented by shrinking shares outstanding and projected 2025 revenue growth to $64 million (+11%) with FCF/share surging 354% to $0.88. Correlations reveal revenue peaks driving stock highs (r=0.62), and scenario analysis posits a bull case (25% probability) of 20% re-rating on 95% occupancy and stabilizing margins, though bears warn of debt drags and revenue misses.
INTG’s fate pivots on FCF inflection above $2 million/share equivalent and deleveraging amid persistent volatility (18% std dev in forecasts), blending recovery potential in a normalizing real estate market with structural solvency threats—investors should eye Q1 2026 cash flows for the decisive tilt.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.