|
Market Closed -
NYSE
00:00:02 24/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 43.28 USD | -0.94% |
|
+1.41% | +3.64% |
| 10-22 | BMO Capital Adjusts NiSource Price Target to $47 From $48 | MT |
| 10-19 | Barclays Adjusts Price Target on NiSource to $44 From $45 | MT |
Company Valuation: NiSource, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,843 | 11,136 | 10,976 | 17,159 | 19,928 | 20,755 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | 4.15% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 39,458 | 42,209 | 45,318 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 9.59% | 6.97% | 7.37% |
| P/E | 21.7x | 16.1x | 17.9x | 22.7x | 21.4x | 21.2x | 19.3x | 17.6x |
| PBR | 1.61x | 1.49x | 1.44x | 1.99x | 2.11x | 1.92x | 1.79x | 1.67x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.59x | 1.9x | 1.82x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 2.89x | 2.72x | 2.56x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.48x | 5.53x | 5.6x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 11.8x | 11.3x | 10.8x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 19.9x | 18.9x | 17.7x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -23.3x | -20.2x | -19.5x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -4.28% | -4.95% | -5.14% |
| Dividend per Share 2 | 0.895 | - | 1.015 | 1.06 | 1.12 | 1.205 | 1.288 | 1.38 |
| Rate of return | 3.24% | - | 3.82% | 2.88% | 2.68% | 2.78% | 2.98% | 3.19% |
| EPS 2 | 1.27 | 1.7 | 1.48 | 1.62 | 1.95 | 2.04 | 2.246 | 2.464 |
| Distribution rate | 70.5% | - | 68.6% | 65.4% | 57.4% | 59% | 57.4% | 56% |
| Net sales 1 | 4,901 | 5,834 | 5,566 | 5,516 | 6,610 | 7,194 | 7,639 | 8,094 |
| EBITDA 1 | 1,811 | 1,968 | 2,264 | 2,559 | 2,970 | 3,341 | 3,738 | 4,212 |
| EBIT 1 | 1,063 | 1,147 | 1,356 | 1,516 | 1,803 | 1,987 | 2,232 | 2,553 |
| Net income 1 | 529.8 | 749 | 661.7 | 739.7 | 929.5 | 979.9 | 1,109 | 1,246 |
| Net Debt 1 | 9,707 | 11,240 | 11,847 | 13,762 | 16,078 | 18,703 | 21,453 | 24,562 |
| Reference price 2 | 27.61 | 27.42 | 26.55 | 36.76 | 41.76 | 43.28 | 43.28 | 43.28 |
| Nbr of stocks (in thousands) | 392,705 | 406,134 | 413,415 | 466,779 | 477,196 | 479,560 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 21/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.42x | 5.51x | 11.87x | 2.76% | 20.95B | |
| 13.59x | 5.84x | 12.39x | 4.07% | 82.24B | |
| 12.07x | 1.4x | 7.29x | 6.16% | 62.96B | |
| 16.2x | 6.42x | 14.21x | 3.12% | 55.43B | |
| 16.78x | 1.17x | 9.68x | 3.22% | 53.79B | |
| 18.61x | 2.66x | 8.88x | 2.31% | 45.25B | |
| 16.09x | 4.87x | 9.37x | 4.61% | 36.48B | |
| 17.13x | 4.84x | 12.67x | 3.68% | 36.25B | |
| 14.1x | 2.02x | 7.49x | 5.94% | 31.94B | |
| 59.42x | 17.07x | 33.33x | 0.3% | 30.62B | |
| Average | 20.54x | 5.18x | 12.72x | 3.62% | 45.59B | |
| Weighted average by Cap. | 18.53x | 4.75x | 12.06x | 3.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NI Stock
- Valuation NiSource, Inc.
Select your edition
All financial news and data tailored to specific country editions
