NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 48.08 USD -0.41% Market Closed
Market Cap: $23B

P/FCFE

20.4
Current
58%
More Expensive
vs 3-y average of 12.9

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
20.4
=
Market Cap
$22.6B
/
Free Cash Flow to Equity
$1.1B

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
20.4
=
Market Cap
$22.6B
/
Free Cash Flow to Equity
$1.1B

Valuation Scenarios

NiSource Inc is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (12.9), the stock would be worth $30.39 (37% downside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-66%
Maximum Upside
+37%
Average Downside
15%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 20.4 $48.08
0%
3-Year Average 12.9 $30.39
-37%
5-Year Average 6.9 $16.24
-66%
Industry Average 27.9 $65.93
+37%
Country Average 21.9 $51.6
+7%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
US
NiSource Inc
NYSE:NI
23B USD 20.4 24.8
UK
National Grid PLC
LSE:NG
64.9B GBP -19.8 22.5
FR
Engie SA
PAR:ENGI
68.3B EUR -9.8 18.5
US
Sempra Energy
NYSE:SRE
61.8B USD -185 34.4
DE
E.ON SE
XETRA:EOAN
49.4B EUR -18.7 28.5
US
Dominion Energy Inc
NYSE:D
56.2B USD -30.5 19
DE
RWE AG
XETRA:RWE
44.2B EUR -34.4 14.1
US
Sempra
VSE:SREN
43.4B EUR -149.6 27.8
US
Public Service Enterprise Group Inc
NYSE:PEG
39.9B USD 68.4 18.9
US
Consolidated Edison Inc
NYSE:ED
39.9B USD -131.9 19.7
US
WEC Energy Group Inc
NYSE:WEC
38.2B USD 361.6 24.6
P/FCFE Multiple
 
US
NiSource Inc
NYSE:NI
Average P/FCFE: 150.2
20.4
UK
National Grid PLC
LSE:NG
Negative Multiple: -19.8
FR
Engie SA
PAR:ENGI
Negative Multiple: -9.8
US
Sempra Energy
NYSE:SRE
Negative Multiple: -185
DE
E.ON SE
XETRA:EOAN
Negative Multiple: -18.7
US
Dominion Energy Inc
NYSE:D
Negative Multiple: -30.5
DE
RWE AG
XETRA:RWE
Negative Multiple: -34.4
US
S
Sempra
VSE:SREN
Negative Multiple: -149.6
US
Public Service Enterprise Group Inc
NYSE:PEG
68.4
US
Consolidated Edison Inc
NYSE:ED
Negative Multiple: -131.9
US
WEC Energy Group Inc
NYSE:WEC
361.6

Market Distribution

In line with most companies in the United States of America
Percentile
47th
Based on 7 576 companies
47th percentile
20.4
Low
0 — 13.1
Typical Range
13.1 — 36.5
High
36.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 13.1
Median 21.9
70th Percentile 36.5
Max 3 188 432.5

NiSource Inc
Glance View

NiSource Inc., a prominent player in the energy sector, is adeptly navigating the utility landscape by delivering essential services in the form of natural gas and electricity. Headquartered in Merrillville, Indiana, NiSource operates through a diverse network of subsidiaries that serve millions of customers across several Midwestern and Northeastern states. The company’s operations are fundamentally structured around two primary segments: Gas Distribution and Electric Operations. In the realm of Gas Distribution, NiSource plays a vital role in ensuring safe and reliable delivery of natural gas to residential, industrial, and commercial clients. Its expansive infrastructure includes a complex web of pipelines, storage facilities, and service utilities that work in concert to meet the daily energy needs of its customers. By operating within regulated markets, NiSource benefits from stable revenue streams facilitated by state-regulated pricing mechanisms. In the Electric Operations segment, NiSource engages in the generation, transmission, and distribution of electric power, primarily through its subsidiary, NIPSCO (Northern Indiana Public Service Company). This arm of the business is responsible for providing electricity to hundreds of thousands of residents in northern Indiana, with a blend of energy sources that include coal, natural gas, and an increasing footprint in renewable energy projects. The synergetic relationship between the gas and electric segments allows NiSource to leverage efficiencies and provide integrated energy solutions to its customer base. The company’s strategic focus on infrastructure improvement, customer-centric innovation, and a gradual shift towards cleaner energy also highlights its commitment to sustainable growth and regulatory compliance. Through these operational dynamics, NiSource crafts its revenue model by balancing the immediate demands of its customers with long-term investments in grid modernization and environmental stewardship.

NI Intrinsic Value
32.42 USD
Overvaluation 33%
Intrinsic Value
Price $48.08
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett