|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.60 USD | +0.58% |
|
+2.31% | +11.54% |
| 05-26 | Nisource Insider Sold Shares Worth $950,066, According to a Recent SEC Filing | MT |
| 05-12 | Jefferies Adjusts Price Target on NiSource to $56 From $55, Maintains Buy 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 | 22,212 | - | - |
| Change | - | 2.71% | -1.44% | 56.33% | 16.14% | 11.47% | - | - |
| Enterprise Value (EV) 1 | 20,549 | 22,376 | 22,823 | 30,920 | 36,005 | 41,155 | 43,462 | 46,310 |
| Change | - | 8.89% | 2% | 35.48% | 16.45% | 14.3% | 5.6% | 6.55% |
| P/E ratio | 21.7x | 16.1x | 17.9x | 22.7x | 21.4x | 22.6x | 20.5x | 18.8x |
| PBR | 1.61x | 1.49x | 1.44x | 1.99x | 2.11x | 2.19x | 1.82x | 1.69x |
| PEG | - | 0.5x | -1.4x | 2.4x | 1.1x | 4.32x | 2.06x | 2.01x |
| Capitalization / Revenue | 2.21x | 1.91x | 1.97x | 3.11x | 3.01x | 3.12x | 2.95x | 2.79x |
| EV / Revenue | 4.19x | 3.84x | 4.1x | 5.61x | 5.45x | 5.78x | 5.78x | 5.82x |
| EV / EBITDA | 11.3x | 11.4x | 10.1x | 12.1x | 12.1x | 12.2x | 11.6x | 11x |
| EV / EBIT | 19.3x | 19.5x | 16.8x | 20.4x | 20x | 20.2x | 19x | 17.7x |
| EV / FCF | -33.1x | -28.2x | -32.1x | -37.1x | -85.8x | -17.5x | -20.5x | -22.4x |
| FCF Yield | -3.02% | -3.55% | -3.11% | -2.69% | -1.17% | -5.7% | -4.87% | -4.45% |
| Dividend per Share 2 | 0.895 | - | 1.015 | 1.06 | 1.12 | 1.197 | 1.283 | 1.381 |
| Rate of return | 3.24% | - | 3.82% | 2.88% | 2.68% | 2.58% | 2.77% | 2.98% |
| EPS 2 | 1.27 | 1.7 | 1.48 | 1.62 | 1.95 | 2.052 | 2.256 | 2.468 |
| Distribution rate | 70.5% | - | 68.6% | 65.4% | 57.4% | 58.3% | 56.9% | 56% |
| Net sales 1 | 4,901 | 5,834 | 5,566 | 5,516 | 6,610 | 7,115 | 7,526 | 7,960 |
| EBITDA 1 | 1,811 | 1,968 | 2,264 | 2,559 | 2,970 | 3,387 | 3,737 | 4,228 |
| EBIT 1 | 1,063 | 1,147 | 1,356 | 1,516 | 1,803 | 2,040 | 2,287 | 2,623 |
| Net income 1 | 529.8 | 749 | 661.7 | 739.7 | 929.5 | 998.8 | 1,118 | 1,253 |
| Net Debt 1 | 9,707 | 11,240 | 11,847 | 13,762 | 16,078 | 18,943 | 21,249 | 24,097 |
| Reference price 2 | 27.61 | 27.42 | 26.55 | 36.76 | 41.76 | 46.33 | 46.33 | 46.33 |
| Nbr of stocks (in thousands) | 392,705 | 406,134 | 413,415 | 466,779 | 477,196 | 479,439 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 21/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.58x | 5.78x | 12.15x | 2.58% | 22.21B | |
| 13.42x | 5.52x | 12.03x | 4.14% | 79.89B | |
| 14.12x | 1.56x | 8.02x | 5.19% | 75.24B | |
| 30.53x | 5.72x | 15.54x | 1.86% | 72.54B | |
| 17.74x | 6.92x | 14.51x | 2.92% | 59.4B | |
| 16.47x | 1.15x | 9.54x | 3.28% | 54.45B | |
| 22.07x | 2.55x | 9.34x | 2.35% | 45.81B | |
| 66.82x | 22.33x | 38.78x | 0.28% | 41.26B | |
| 18.07x | 5.16x | 13.05x | 3.4% | 39.16B | |
| 16.66x | 4.86x | 9.45x | 4.74% | 35.93B | |
| Average | 23.85x | 6.16x | 14.24x | 3.07% | 52.59B | |
| Weighted average by Cap. | 22.58x | 5.69x | 13.73x | 3.21% |
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
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition