|
Market Closed -
NYSE
16:04:37 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 40.62 USD | -2.45% |
|
-4.42% | -2.73% |
| 08-13 | Storms leave more than 360,000 US Midwest homes and businesses without power | RE |
| 08-12 | Storms leave over 729,000 homes and businesses without power in US Midwest | RE |
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 | 19,480 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | -2.25% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 38,713 | 41,451 | 44,597 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 7.52% | 7.07% | 7.59% |
| 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 | 1.73x | 1.62x | 1.51x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.88x | 1.6x | 1.7x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 2.71x | 2.56x | 2.43x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.38x | 5.45x | 5.57x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 11.5x | 11.2x | 10.7x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 19.3x | 19.2x | 18.2x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -16.6x | -18.8x | -20.8x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -6.04% | -5.33% | -4.82% |
| Dividend per Share 2 | 0.895 | - | 1.015 | 1.06 | 1.12 | 1.204 | 1.286 | 1.374 |
| Rate of return | 3.24% | - | 3.82% | 2.88% | 2.68% | 2.96% | 3.17% | 3.38% |
| EPS 2 | 1.27 | 1.7 | 1.48 | 1.62 | 1.95 | 2.03 | 2.257 | 2.474 |
| Distribution rate | 70.5% | - | 68.6% | 65.4% | 57.4% | 59.3% | 57% | 55.5% |
| Net sales 1 | 4,901 | 5,834 | 5,566 | 5,516 | 6,610 | 7,192 | 7,607 | 8,003 |
| EBITDA 1 | 1,811 | 1,968 | 2,264 | 2,559 | 2,970 | 3,356 | 3,709 | 4,174 |
| EBIT 1 | 1,063 | 1,147 | 1,356 | 1,516 | 1,803 | 2,004 | 2,154 | 2,444 |
| Net income 1 | 529.8 | 749 | 661.7 | 739.7 | 929.5 | 978.4 | 1,116 | 1,252 |
| Net Debt 1 | 9,707 | 11,240 | 11,847 | 13,762 | 16,078 | 19,233 | 21,971 | 25,117 |
| Reference price 2 | 27.61 | 27.42 | 26.55 | 36.76 | 41.76 | 40.62 | 40.62 | 40.62 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.01x | 5.38x | 11.54x | 2.96% | 19.48B | |
| 37.07x | 6.33x | 17.08x | 1.65% | 81.42B | |
| 13.08x | 5.55x | 11.97x | 4.23% | 79.42B | |
| 13.27x | 1.49x | 7.75x | 5.56% | 71.8B | |
| 16.47x | 6.4x | 13.75x | 3.18% | 54.2B | |
| 15.8x | 1.09x | 9.1x | 3.39% | 53.13B | |
| 19.63x | 2.77x | 9.07x | 2.3% | 47.55B | |
| 62.29x | 20.12x | 34.12x | 0.36% | 38.04B | |
| 15.96x | 4.98x | 9.63x | 4.64% | 36.75B | |
| 17.25x | 4.82x | 12.64x | 3.67% | 36.19B | |
| Average | 23.08x | 5.89x | 13.66x | 3.2% | 51.8B | |
| Weighted average by Cap. | 22.48x | 5.46x | 13.30x | 3.29% |
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
