|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.68 USD | -0.15% |
|
+1.52% | +11.78% |
| 07-23 | KeyBanc Cuts NiSource Price Target to $50 From $52, Maintains Overweight Rating | MT |
| 07-22 | BMO Capital Adjusts NiSource Price Target to $50 From $49, Maintains Outperform Rating | 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 | 22,380 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | 12.31% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 41,406 | 44,085 | 46,911 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 15% | 6.47% | 6.41% |
| P/E | 21.7x | 16.1x | 17.9x | 22.7x | 21.4x | 22.7x | 20.7x | 18.8x |
| PBR | 1.61x | 1.49x | 1.44x | 1.99x | 2.11x | 1.93x | 1.82x | 1.71x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.27x | 2.09x | 1.93x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 3.12x | 2.95x | 2.8x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.78x | 5.81x | 5.86x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 12.4x | 11.8x | 11.2x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 20.4x | 19.3x | 18x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -17.7x | -20x | -21.8x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -5.64% | -5.01% | -4.58% |
| Dividend per Share 2 | 0.895 | - | 1.015 | 1.06 | 1.12 | 1.215 | 1.302 | 1.395 |
| Rate of return | 3.24% | - | 3.82% | 2.88% | 2.68% | 2.6% | 2.79% | 2.99% |
| EPS 2 | 1.27 | 1.7 | 1.48 | 1.62 | 1.95 | 2.054 | 2.257 | 2.477 |
| Distribution rate | 70.5% | - | 68.6% | 65.4% | 57.4% | 59.2% | 57.7% | 56.3% |
| Net sales 1 | 4,901 | 5,834 | 5,566 | 5,516 | 6,610 | 7,165 | 7,592 | 8,004 |
| EBITDA 1 | 1,811 | 1,968 | 2,264 | 2,559 | 2,970 | 3,351 | 3,741 | 4,191 |
| EBIT 1 | 1,063 | 1,147 | 1,356 | 1,516 | 1,803 | 2,033 | 2,287 | 2,610 |
| Net income 1 | 529.8 | 749 | 661.7 | 739.7 | 929.5 | 991.9 | 1,116 | 1,255 |
| Net Debt 1 | 9,707 | 11,240 | 11,847 | 13,762 | 16,078 | 19,026 | 21,705 | 24,530 |
| Reference price 2 | 27.61 | 27.42 | 26.55 | 36.76 | 41.76 | 46.68 | 46.68 | 46.68 |
| Nbr of stocks (in thousands) | 392,705 | 406,134 | 413,415 | 466,779 | 477,196 | 479,439 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.73x | 5.78x | 12.36x | 2.6% | 22.38B | |
| 13.83x | 5.72x | 12.34x | 4% | 82.15B | |
| 37.07x | 6.33x | 17.08x | 1.65% | 81.42B | |
| 14.72x | 1.59x | 8.16x | 5% | 76.95B | |
| 18.48x | 7.04x | 14.72x | 2.83% | 60.78B | |
| 17.77x | 1.21x | 10.03x | 3.01% | 58.33B | |
| 23.67x | 2.67x | 9.71x | 2.23% | 47.24B | |
| 18.43x | 5.21x | 13.32x | 3.34% | 39.77B | |
| 58.91x | 21.14x | 34.73x | 0.3% | 39.6B | |
| 15.95x | 4.89x | 9.52x | 4.61% | 36.35B | |
| Average | 24.16x | 6.16x | 14.20x | 2.96% | 54.5B | |
| Weighted average by Cap. | 23.34x | 5.66x | 13.76x | 3.07% |
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
