NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 44.03 USD 0.16% Market Closed
Market Cap: $21B

Relative Value

The Relative Value of one NI stock under the Base Case scenario is hidden USD. Compared to the current market price of 44.03 USD, NiSource Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

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
21B USD 3.3 23.5 12.8 21
UK
National Grid PLC
LSE:NG
63.7B GBP 3.6 22.1 13.2 19.7
FR
Engie SA
PAR:ENGI
63.1B EUR 0.9 12.8 6.1 9.3
US
Sempra Energy
NYSE:SRE
56.6B USD 4.1 26.7 15.5 28.5
DE
E.ON SE
XETRA:EOAN
47B EUR 0.6 15.7 8.2 14.3
US
Dominion Energy Inc
NYSE:D
53.5B USD 3.3 23 13.4 21
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.3 14.6 26.8
DE
RWE AG
XETRA:RWE
39.2B EUR 1.8 17.2 8.2 20.4
US
Public Service Enterprise Group Inc
NYSE:PEG
40.2B USD 3.4 19.3 14.3 21.4
US
Consolidated Edison Inc
NYSE:ED
39.1B USD 2.4 19.2 12.5 22.2
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
P/S Multiple
Revenue Growth P/S to Growth
US
NiSource Inc
NYSE:NI
Average P/S: 2.5
3.3
9%
0.4
UK
National Grid PLC
LSE:NG
3.6
6%
0.6
FR
Engie SA
PAR:ENGI
0.9
1%
0.9
US
Sempra Energy
NYSE:SRE
4.1
4%
1
DE
E.ON SE
XETRA:EOAN
0.6
5%
0.1
US
Dominion Energy Inc
NYSE:D
3.3
8%
0.4
US
S
Sempra
VSE:SREN
3.7
4%
0.9
DE
RWE AG
XETRA:RWE
1.8
1%
1.8
US
Public Service Enterprise Group Inc
NYSE:PEG
3.4
8%
0.4
US
Consolidated Edison Inc
NYSE:ED
2.4
6%
0.4
DE
E ON SE
MIL:EOAN
0.4
1%
0.4
P/E Multiple
Earnings Growth PEG
US
NiSource Inc
NYSE:NI
Average P/E: 21
23.5
14%
1.7
UK
National Grid PLC
LSE:NG
22.1
18%
1.2
FR
Engie SA
PAR:ENGI
12.8
6%
2.1
US
Sempra Energy
NYSE:SRE
26.7
9%
3
DE
E.ON SE
XETRA:EOAN
15.7
-9%
N/A
US
Dominion Energy Inc
NYSE:D
23
18%
1.3
US
S
Sempra
VSE:SREN
24.3
8%
3
DE
RWE AG
XETRA:RWE
17.2
-24%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
19.3
10%
1.9
US
Consolidated Edison Inc
NYSE:ED
19.2
9%
2.1
DE
E ON SE
MIL:EOAN
26.7
77%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NiSource Inc
NYSE:NI
Average EV/EBITDA: 11.7
12.8
14%
0.9
UK
National Grid PLC
LSE:NG
13.2
12%
1.1
FR
Engie SA
PAR:ENGI
6.1
0%
N/A
US
Sempra Energy
NYSE:SRE
15.5
6%
2.6
DE
E.ON SE
XETRA:EOAN
8.2
-8%
N/A
US
Dominion Energy Inc
NYSE:D
13.4
13%
1
US
S
Sempra
VSE:SREN
14.6
6%
2.4
DE
RWE AG
XETRA:RWE
8.2
-7%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.3
14%
1
US
Consolidated Edison Inc
NYSE:ED
12.5
11%
1.1
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NiSource Inc
NYSE:NI
Average EV/EBIT: 21.8
21
16%
1.3
UK
National Grid PLC
LSE:NG
19.7
14%
1.4
FR
Engie SA
PAR:ENGI
9.3
2%
4.6
US
Sempra Energy
NYSE:SRE
28.5
8%
3.6
DE
E.ON SE
XETRA:EOAN
14.3
-11%
N/A
US
Dominion Energy Inc
NYSE:D
21
16%
1.3
US
S
Sempra
VSE:SREN
26.8
8%
3.3
DE
RWE AG
XETRA:RWE
20.4
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.4
18%
1.2
US
Consolidated Edison Inc
NYSE:ED
22.2
14%
1.6
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A