NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 36.09 USD -0.22%
Market Cap: 16.8B USD
Have any thoughts about
NiSource Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one NI stock under the Base Case scenario is 61.15 USD. Compared to the current market price of 36.09 USD, NiSource Inc is Undervalued by 41%.

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
61.15 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.2
P/S
P/S
Price to Sales
3.2
vs History
1
vs Industry
32
Median 3Y
2.2
Median 5Y
1.9
Industry
1.6
Forward
2.7
More Details
22.8
P/E
P/E
Price to Earnings
22.8
vs History
20
vs Industry
25
Median 3Y
17.7
Median 5Y
18
Industry
15.1
Forward
20.1
More Details
10.3
P/OCF
P/OCF
Price to OCF
10.3
vs History
4
vs Industry
36
Median 3Y
7.8
Median 5Y
7.6
Industry
7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
7
Median 3Y
7.2
Median 5Y
6.6
Industry
13.9
More Details
2
P/B
P/B
Price to Book Value
2
vs History
1
vs Industry
34
Median 3Y
1.6
Median 5Y
1.5
Industry
1.4
More Details
5.5
EV/S
EV/S
Enterprise Value to Sales
5.5
vs History
1
vs Industry
25
Median 3Y
4.1
Median 5Y
4
Industry
2.7
Forward
4.7
More Details
6.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.9
vs History
1
vs Industry
51
Median 3Y
6
Median 5Y
5.9
Industry
7.5
More Details
12
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12
vs History
6
vs Industry
35
Median 3Y
11.4
Median 5Y
11.1
Industry
10.3
Forward
11
More Details
20.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.7
vs History
4
vs Industry
28
Median 3Y
19.4
Median 5Y
19.2
Industry
14.6
Forward
18.2
More Details
17.7
EV/OCF
EV/OCF
Enterprise Value to OCF
17.7
vs History
4
vs Industry
26
Median 3Y
15.7
Median 5Y
15.6
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-26.2
Median 5Y
-26.4
Industry
16.8
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
1
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
More Details

Multiples Across Competitors

NI Competitors Multiples
NiSource Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
NiSource Inc
NYSE:NI
16.8B USD 3.2 22.8 12 20.7
UK
National Grid PLC
LSE:NG
45.7B GBP 2.3 19.9 10.4 14
US
Sempra Energy
NYSE:SRE
54.8B USD 4.3 19 17.6 33.7
US
Dominion Energy Inc
NYSE:D
44.7B USD 3.1 19.2 12.6 21.5
US
Sempra
VSE:SREN
42.1B EUR 3.4 15.2 15.4 29.5
US
Public Service Enterprise Group Inc
NYSE:PEG
42.2B USD 4.1 20.8 15.6 23.7
FR
Engie SA
PAR:ENGI
36.3B EUR 0.5 7.4 4.1 7.3
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
30.9B USD 2.1 16.9 11.8 21.1
DE
E.ON SE
XETRA:EOAN
29.1B EUR 0.4 16.3 6.6 13.1
US
WEC Energy Group Inc
NYSE:WEC
29.7B USD 3.5 23.1 14.5 24.7
P/S Multiple
Revenue Growth P/S to Growth
US
NiSource Inc
NYSE:NI
Average P/S: 2.5
3.2
23%
0.1
UK
National Grid PLC
LSE:NG
2.3
11%
0.2
US
Sempra Energy
NYSE:SRE
4.3
5%
0.8
US
Dominion Energy Inc
NYSE:D
3.1
19%
0.2
US
S
Sempra
VSE:SREN
3.4
5%
0.6
US
Public Service Enterprise Group Inc
NYSE:PEG
4.1
3%
1.4
FR
Engie SA
PAR:ENGI
0.5
-8%
N/A
DE
E ON SE
MIL:EOAN
0.4
3%
0.1
US
Consolidated Edison Inc
NYSE:ED
2.1
15%
0.1
DE
E.ON SE
XETRA:EOAN
0.4
2%
0.2
US
WEC Energy Group Inc
NYSE:WEC
3.5
13%
0.3
P/E Multiple
Earnings Growth P/E to Growth
US
NiSource Inc
NYSE:NI
Average P/E: 18.8
22.8
46%
0.5
UK
National Grid PLC
LSE:NG
19.9
80%
0.3
US
Sempra Energy
NYSE:SRE
19
18%
1.1
US
Dominion Energy Inc
NYSE:D
19.2
61%
0.3
US
S
Sempra
VSE:SREN
15.2
18%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
20.8
-15%
N/A
FR
Engie SA
PAR:ENGI
7.4
93%
0.1
DE
E ON SE
MIL:EOAN
26.7
453%
0.1
US
Consolidated Edison Inc
NYSE:ED
16.9
-14%
N/A
DE
E.ON SE
XETRA:EOAN
16.3
460%
0
US
WEC Energy Group Inc
NYSE:WEC
23.1
34%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NiSource Inc
NYSE:NI
Average EV/EBITDA: 11.9
12
47%
0.3
UK
National Grid PLC
LSE:NG
10.4
17%
0.6
US
Sempra Energy
NYSE:SRE
17.6
17%
1
US
Dominion Energy Inc
NYSE:D
12.6
29%
0.4
US
S
Sempra
VSE:SREN
15.4
17%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
15.6
-1%
N/A
FR
Engie SA
PAR:ENGI
4.1
-38%
N/A
DE
E ON SE
MIL:EOAN
9.9
-55%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.8
39%
0.3
DE
E.ON SE
XETRA:EOAN
6.6
-55%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14.5
34%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NiSource Inc
NYSE:NI
Average EV/EBIT: 22.2
20.7
57%
0.4
UK
National Grid PLC
LSE:NG
14
10%
1.4
US
Sempra Energy
NYSE:SRE
33.7
19%
1.7
US
Dominion Energy Inc
NYSE:D
21.5
50%
0.4
US
S
Sempra
VSE:SREN
29.5
19%
1.5
US
Public Service Enterprise Group Inc
NYSE:PEG
23.7
-5%
N/A
FR
Engie SA
PAR:ENGI
7.3
-24%
N/A
DE
E ON SE
MIL:EOAN
35.4
-66%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.1
60%
0.4
DE
E.ON SE
XETRA:EOAN
13.1
-66%
N/A
US
WEC Energy Group Inc
NYSE:WEC
24.7
41%
0.6

See Also

Summary
NI intrinsic value, competitors valuation, and company profile.
DCF Valuation
NI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NI stock valuation using valuation multiples.
Wall Street Estimates
NI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.