|
Real-time
CBOE
23:59:50 22/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 39.90 USD | -1.53% |
|
-1.71% | -4.47% |
| 08-31 | JPMorgan Adjusts Price Target on NiSource to $52 From $53, Maintains Overweight Rating | MT |
| 08-26 | Mizuho Adjusts Price Target on NiSource to $48 From $50 | 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 | 19,125 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | -4.03% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 38,357 | 41,091 | 44,242 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 6.53% | 7.13% | 7.67% |
| P/E | 21.7x | 16.1x | 17.9x | 22.7x | 21.4x | 19.7x | 17.7x | 16.1x |
| PBR | 1.61x | 1.49x | 1.44x | 1.99x | 2.11x | 1.72x | 1.6x | 1.49x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.84x | 1.6x | 1.65x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 2.63x | 2.5x | 2.38x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.28x | 5.37x | 5.5x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 11.3x | 11x | 10.5x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 19.2x | 18.3x | 17.2x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -23.3x | -20.5x | -22.7x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -4.29% | -4.87% | -4.41% |
| Dividend per Share 2 | 0.895 | - | 1.015 | 1.06 | 1.12 | 1.198 | 1.285 | 1.372 |
| Rate of return | 3.24% | - | 3.82% | 2.88% | 2.68% | 3% | 3.22% | 3.44% |
| EPS 2 | 1.27 | 1.7 | 1.48 | 1.62 | 1.95 | 2.029 | 2.255 | 2.475 |
| Distribution rate | 70.5% | - | 68.6% | 65.4% | 57.4% | 59% | 57% | 55.4% |
| Net sales 1 | 4,901 | 5,834 | 5,566 | 5,516 | 6,610 | 7,269 | 7,651 | 8,040 |
| EBITDA 1 | 1,811 | 1,968 | 2,264 | 2,559 | 2,970 | 3,380 | 3,732 | 4,198 |
| EBIT 1 | 1,063 | 1,147 | 1,356 | 1,516 | 1,803 | 1,994 | 2,246 | 2,571 |
| Net income 1 | 529.8 | 749 | 661.7 | 739.7 | 929.5 | 976.6 | 1,114 | 1,251 |
| Net Debt 1 | 9,707 | 11,240 | 11,847 | 13,762 | 16,078 | 19,232 | 21,966 | 25,117 |
| Reference price 2 | 27.61 | 27.42 | 26.55 | 36.76 | 41.76 | 39.88 | 39.88 | 39.88 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.89x | 5.57x | 11.91x | 4.32% | 76.38B | |
| 12.58x | 1.43x | 7.45x | 5.94% | 66.23B | |
| 16.09x | 6.27x | 14.43x | 3.25% | 52.95B | |
| 15.93x | 1.12x | 9.31x | 3.38% | 52.26B | |
| 20.06x | 2.71x | 9.37x | 2.17% | 49.1B | |
| 16.74x | 5x | 9.66x | 4.5% | 37.43B | |
| 16.42x | 4.69x | 12.28x | 3.86% | 34.45B | |
| 59.24x | 19.06x | 33.94x | 0.26% | 35.2B | |
| 18.83x | 5.5x | 12.49x | 2.96% | 28.14B | |
| Average | 20.98x | 5.70x | 13.43x | 3.4% | 48.02B | |
| Weighted average by Cap. | 19.19x | 5.13x | 12.60x | 3.64% |
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
- NI Stock
- Valuation NiSource, Inc.
Select your edition
All financial news and data tailored to specific country editions
