NI Relative Valuation - NiSource Inc

Watchlist Manager

Watchlist

Price: 47.47 USD 0.17% Market Closed

Market Cap: $22.7B

Relative Value

The Relative Value of one NI stock under the Base Case scenario is hidden USD. Compared to the current market price of 47.47 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.

What is Relative Valuation?

How is Relative Value calculated?

NI Relative Value

Show

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	22.7B USD	3.4	24.5	12.9	21.2
UK		National Grid PLC LSE:NG	67.7B GBP	3.9	23.4	13.8	20.5
FR		Engie SA PAR:ENGI	67.5B EUR	0.9	18.9	7.3	12.1
US		Sempra Energy NYSE:SRE	62.6B USD	4.6	34.9	17	31.1
DE		E.ON SE XETRA:EOAN	51.6B EUR	0.7	29.8	7.8	12.8
US		Dominion Energy Inc NYSE:D	55.7B USD	3.4	18.9	13.6	21
US	S	Sempra VSE:SREN	43.4B EUR	3.7	28.1	14.8	27.1
DE		RWE AG XETRA:RWE	40.8B EUR	2.3	13	10.6	33.6
US		Public Service Enterprise Group Inc NYSE:PEG	42.3B USD	3.5	20	14.7	21.9
US		Consolidated Edison Inc NYSE:ED	41.7B USD	2.5	20.6	12.9	23.1
US		WEC Energy Group Inc NYSE:WEC	38.4B USD	3.9	24.7	15.4	24.9

				Revenue Growth	P/S to Growth
US		NiSource Inc NYSE:NI	Average P/S: 3 3.4	6%	0.6
UK		National Grid PLC LSE:NG	3.9	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	0.7	7%	0.1
US		Dominion Energy Inc NYSE:D	3.4	6%	0.6
US	S	Sempra VSE:SREN	3.7	1%	3.7
DE		RWE AG XETRA:RWE	2.3	15%	0.2
US		Public Service Enterprise Group Inc NYSE:PEG	3.5	4%	0.9
US		Consolidated Edison Inc NYSE:ED	2.5	5%	0.5
US		WEC Energy Group Inc NYSE:WEC	3.9	6%	0.7

				Earnings Growth	PEG
US		NiSource Inc NYSE:NI	Average P/E: 23.3 24.5	9%	2.7
UK		National Grid PLC LSE:NG	23.4	18%	1.3
FR		Engie SA PAR:ENGI	18.9	13%	1.5
US		Sempra Energy NYSE:SRE	34.9	30%	1.2
DE		E.ON SE XETRA:EOAN	29.8	27%	1.1
US		Dominion Energy Inc NYSE:D	18.9	6%	3.1
US	S	Sempra VSE:SREN	28.1	29%	1
DE		RWE AG XETRA:RWE	13	-7%	N/A
US		Public Service Enterprise Group Inc NYSE:PEG	20	6%	3.3
US		Consolidated Edison Inc NYSE:ED	20.6	8%	2.6
US		WEC Energy Group Inc NYSE:WEC	24.7	11%	2.2

				EBITDA Growth	EV/EBITDA to Growth
US		NiSource Inc NYSE:NI	Average EV/EBITDA: 12.8 12.9	12%	1.1
UK		National Grid PLC LSE:NG	13.8	12%	1.1
FR		Engie SA PAR:ENGI	7.3	4%	1.8
US		Sempra Energy NYSE:SRE	17	6%	2.8
DE		E.ON SE XETRA:EOAN	7.8	3%	2.6
US		Dominion Energy Inc NYSE:D	13.6	10%	1.4
US	S	Sempra VSE:SREN	14.8	6%	2.5
DE		RWE AG XETRA:RWE	10.6	21%	0.5
US		Public Service Enterprise Group Inc NYSE:PEG	14.7	10%	1.5
US		Consolidated Edison Inc NYSE:ED	12.9	11%	1.2
US		WEC Energy Group Inc NYSE:WEC	15.4	14%	1.1

				EBIT Growth	EV/EBIT to Growth
US		NiSource Inc NYSE:NI	Average EV/EBIT: 22.7 21.2	13%	1.6
UK		National Grid PLC LSE:NG	20.5	14%	1.5
FR		Engie SA PAR:ENGI	12.1	6%	2
US		Sempra Energy NYSE:SRE	31.1	7%	4.4
DE		E.ON SE XETRA:EOAN	12.8	5%	2.6
US		Dominion Energy Inc NYSE:D	21	9%	2.3
US	S	Sempra VSE:SREN	27.1	7%	3.9
DE		RWE AG XETRA:RWE	33.6	47%	0.7
US		Public Service Enterprise Group Inc NYSE:PEG	21.9	12%	1.8
US		Consolidated Edison Inc NYSE:ED	23.1	14%	1.7
US		WEC Energy Group Inc NYSE:WEC	24.9	14%	1.8

NiSource Inc
NYSE:NI

Relative Value

Valuation Multiples

Multiples Across Competitors

NI Competitors Multiples
NiSource Inc Competitors

See Also

Company

Help

Tools

Stocks

NiSource Inc NYSE:NI

Relative 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