|
Market Closed -
NYSE
16:03:19 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 40.66 USD | +0.17% |
|
-2.42% | -2.63% |
| 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 | 19,499 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | -2.15% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 38,731 | 41,465 | 44,616 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 7.57% | 7.06% | 7.6% |
| P/E | 21.7x | 16.1x | 17.9x | 22.7x | 21.4x | 20x | 18x | 16.4x |
| PBR | 1.61x | 1.49x | 1.44x | 1.99x | 2.11x | 1.75x | 1.63x | 1.52x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.91x | 1.6x | 1.69x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 2.68x | 2.55x | 2.43x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.33x | 5.42x | 5.55x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 11.5x | 11.1x | 10.6x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 19.4x | 18.5x | 17.4x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -23.5x | -20.7x | -22.9x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -4.25% | -4.83% | -4.37% |
| 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% | 2.95% | 3.16% | 3.37% |
| 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 | 40.66 | 40.66 | 40.66 |
| Nbr of stocks (in thousands) | 392,705 | 406,134 | 413,415 | 466,779 | 477,196 | 479,560 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20x | 5.32x | 11.45x | 2.95% | 19.47B | |
| 12.44x | 5.46x | 11.69x | 4.48% | 74.48B | |
| 12.56x | 1.43x | 7.46x | 5.96% | 66.29B | |
| 16.13x | 6.27x | 13.71x | 3.24% | 53.1B | |
| 15.86x | 1.11x | 9.28x | 3.4% | 52.47B | |
| 19.37x | 2.64x | 9.13x | 2.25% | 47.81B | |
| 16.68x | 4.98x | 9.63x | 4.5% | 37.3B | |
| 61.37x | 19.61x | 34.93x | 0.25% | 36.45B | |
| 16.73x | 4.74x | 12.42x | 3.79% | 35.1B | |
| 19.09x | 5.53x | 12.59x | 2.92% | 28.52B | |
| Average | 21.02x | 5.71x | 13.23x | 3.37% | 45.1B | |
| Weighted average by Cap. | 19.41x | 5.21x | 12.57x | 3.63% |
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
