NI Relative Valuation - NiSource Inc

Watchlist Manager

Watchlist

Price: 45.97 USD 1.17% Market Closed

Market Cap: $22B

	NiSource Inc NYSE:NI	US
	Advanced Technology & Materials Co Ltd SZSE:000969	CN
F	Fujian Supertch Advanced Material Co Ltd SSE:688398	CN
	NGL Energy Partners LP NYSE:NGL	US
C	CI Resources Ltd ASX:CII	AU
	LCI Industries NYSE:LCII	US
	Ashtead Group PLC LSE:AHT	UK
	Borqs Technologies Inc OTC:BRQSF	CN
	Capricor Therapeutics Inc NASDAQ:CAPR	US
G	Gama Explorations Inc CNSX:GAMA	CA
	InPlay Oil Corp TSX:IPO	CA
	AGCO Corp NYSE:AGCO	US
	Perusahaan Perkebunan London Sumatra Indonesia Tbk PT IDX:LSIP	ID
K	Kaushalya Infrastructure Development Corporation Ltd NSE:KAUSHALYA	IN
	Credit Corp Group Ltd ASX:CCP	AU
I	Insun Environmental New Technology Co Ltd KOSDAQ:060150	KR
	agilon health inc NYSE:AGL	US
	ModivCare Inc NASDAQ:MODV	US
	Deep Medicine Acquisition Corp NASDAQ:TRUG	US

Multiples-Based Value

The Multiples-Based Value of one NI stock under the Base Case scenario is hidden USD. Compared to the current market price of 45.97 USD, NiSource Inc is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

NI Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		NiSource Inc NYSE:NI	22B USD	3.3	23.7	12.7	20.8
UK		National Grid PLC LSE:NG	61.4B GBP	3.5	21.2	12.9	19.2
FR		Engie SA PAR:ENGI	65.5B EUR	0.9	18.4	7.2	11.9
US		Sempra Energy NYSE:SRE	62.6B USD	4.6	34.8	17	31.1
DE		E.ON SE XETRA:EOAN	48.9B EUR	0.6	27.9	7.5	12.3
US		Dominion Energy Inc NYSE:D	53.5B USD	3.2	18.1	13.3	20.6
US	S	Sempra VSE:SREN	43.4B EUR	3.7	28.1	14.8	27.1
DE		RWE AG XETRA:RWE	40B EUR	2.2	12.4	10.1	32
US		Consolidated Edison Inc NYSE:ED	40.3B USD	2.4	19.9	12.6	22.6
US		Public Service Enterprise Group Inc NYSE:PEG	40.2B USD	3.3	19	14.3	21.2
US		WEC Energy Group Inc NYSE:WEC	37.2B USD	3.8	23.9	15.1	24.4

				Revenue Growth	P/S to Growth
US		NiSource Inc NYSE:NI	Average P/S: 2.9 3.3	6%	0.6
UK		National Grid PLC LSE:NG	3.5	6%	0.6
FR		Engie SA PAR:ENGI	0.9	3%	0.3
US		Sempra Energy NYSE:SRE	4.6	1%	4.6
DE		E.ON SE XETRA:EOAN	0.6	7%	0.1
US		Dominion Energy Inc NYSE:D	3.2	7%	0.5
US	S	Sempra VSE:SREN	3.7	1%	3.7
DE		RWE AG XETRA:RWE	2.2	15%	0.1
US		Consolidated Edison Inc NYSE:ED	2.4	6%	0.4
US		Public Service Enterprise Group Inc NYSE:PEG	3.3	4%	0.8
US		WEC Energy Group Inc NYSE:WEC	3.8	6%	0.6

				Earnings Growth	PEG
US		NiSource Inc NYSE:NI	Average P/E: 22.5 23.7	9%	2.6
UK		National Grid PLC LSE:NG	21.2	18%	1.2
FR		Engie SA PAR:ENGI	18.4	13%	1.4
US		Sempra Energy NYSE:SRE	34.8	30%	1.2
DE		E.ON SE XETRA:EOAN	27.9	27%	1
US		Dominion Energy Inc NYSE:D	18.1	7%	2.6
US	S	Sempra VSE:SREN	28.1	29%	1
DE		RWE AG XETRA:RWE	12.4	-7%	N/A
US		Consolidated Edison Inc NYSE:ED	19.9	8%	2.5
US		Public Service Enterprise Group Inc NYSE:PEG	19	6%	3.2
US		WEC Energy Group Inc NYSE:WEC	23.9	11%	2.2

				EBITDA Growth	EV/EBITDA to Growth
US		NiSource Inc NYSE:NI	Average EV/EBITDA: 12.5 12.7	12%	1.1
UK		National Grid PLC LSE:NG	12.9	12%	1.1
FR		Engie SA PAR:ENGI	7.2	4%	1.8
US		Sempra Energy NYSE:SRE	17	6%	2.8
DE		E.ON SE XETRA:EOAN	7.5	3%	2.5
US		Dominion Energy Inc NYSE:D	13.3	10%	1.3
US	S	Sempra VSE:SREN	14.8	6%	2.5
DE		RWE AG XETRA:RWE	10.1	21%	0.5
US		Consolidated Edison Inc NYSE:ED	12.6	11%	1.1
US		Public Service Enterprise Group Inc NYSE:PEG	14.3	10%	1.4
US		WEC Energy Group Inc NYSE:WEC	15.1	14%	1.1

				EBIT Growth	EV/EBIT to Growth
US		NiSource Inc NYSE:NI	Average EV/EBIT: 22.1 20.8	13%	1.6
UK		National Grid PLC LSE:NG	19.2	14%	1.4
FR		Engie SA PAR:ENGI	11.9	8%	1.5
US		Sempra Energy NYSE:SRE	31.1	8%	3.9
DE		E.ON SE XETRA:EOAN	12.3	4%	3.1
US		Dominion Energy Inc NYSE:D	20.6	10%	2.1
US	S	Sempra VSE:SREN	27.1	8%	3.4
DE		RWE AG XETRA:RWE	32	49%	0.7
US		Consolidated Edison Inc NYSE:ED	22.6	18%	1.3
US		Public Service Enterprise Group Inc NYSE:PEG	21.2	11%	1.9
US		WEC Energy Group Inc NYSE:WEC	24.4	15%	1.6

NiSource Inc
NYSE:NI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NI Competitors Multiples
NiSource Inc Competitors

See Also

Company

Help

Tools

Stocks

NiSource Inc NYSE:NI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NI Competitors Multiples NiSource Inc Competitors

See Also

Company

Help

Tools

Stocks

NiSource Inc
NYSE:NI

NI Competitors Multiples
NiSource Inc Competitors