NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 37.71 USD -0.37% Market Closed
Market Cap: 17.6B USD
Have any thoughts about
NiSource Inc?
Write Note

Relative Value

The Relative Value of one NI stock under the Base Case scenario is 62.24 USD. Compared to the current market price of 37.71 USD, NiSource Inc is Undervalued by 39%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NI Relative Value
Base Case
62.24 USD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
32
Median 3Y
2.1
Median 5Y
1.9
Industry
1.7
Forward
2.8
vs History
19
vs Industry
25
Median 3Y
17.7
Median 5Y
18
Industry
15.2
Forward
21.1
vs History
3
vs Industry
36
Median 3Y
7.8
Median 5Y
7.6
Industry
7
vs History
vs Industry
7
Median 3Y
7.2
Median 5Y
6.6
Industry
13.8
vs History
0
vs Industry
34
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
0
vs Industry
25
Median 3Y
4.1
Median 5Y
4
Industry
2.8
Forward
4.8
vs History
0
vs Industry
51
Median 3Y
6
Median 5Y
5.9
Industry
7.5
vs History
1
vs Industry
35
Median 3Y
11.3
Median 5Y
11.1
Industry
10.5
Forward
11.3
vs History
4
vs Industry
28
Median 3Y
19.4
Median 5Y
19.2
Industry
14.9
Forward
17.4
vs History
4
vs Industry
26
Median 3Y
15.6
Median 5Y
15.6
Industry
11.1
vs History
vs Industry
Median 3Y
-26.3
Median 5Y
-26.4
Industry
16.4
vs History
0
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

NI Competitors Multiples
NiSource Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
NiSource Inc
NYSE:NI
17.6B USD 3.3 23.8 12.3 21.2
UK
National Grid PLC
LSE:NG
48.6B GBP 2.4 21.2 10.8 14.5
US
Sempra Energy
NYSE:SRE
59.8B USD 4.6 20.7 18.5 35.6
US
Dominion Energy Inc
NYSE:D
49.1B USD 3.3 20.9 13.2 22.5
US
Public Service Enterprise Group Inc
NYSE:PEG
46B USD 4.4 22.6 16.5 25.1
US
Sempra
VSE:SREN
42.1B EUR 3.4 15.2 15.3 29.5
FR
Engie SA
PAR:ENGI
37.4B EUR 0.5 7.6 4.2 7.4
US
Consolidated Edison Inc
NYSE:ED
34B USD 2.3 18.5 12.4 22.2
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
DE
E.ON SE
XETRA:EOAN
31.3B EUR 0.4 17.4 6.8 13.6
US
WEC Energy Group Inc
NYSE:WEC
31.9B USD 3.7 24.7 15.1 25.8

See Also

Discover More
Back to Top