NYSE
NI
Last Price
US $47.55
KEY FIGURES
MKT CAP
$23.5B
EPS
TTM
$2.01
PEG
TTM
2.82x
P/E
TTM
24.26x
P/S
TTM
3.54x
YIELD
2.37%
GROWTH
Revenue Y/Y
Cash Flow (DCF)
Fair Value
Market $47.55
—
Default assumptions
EBITDA Multiple
Fair Value
Market $47.55
-78.36%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
NiSource Inc cash flow to debt ratio of 14.55% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
NiSource Inc's free cash flow has increased -51.25% from $-861.50M last year to $-420.00M, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
NiSource Inc's debt to equity ratio is 1.74, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
NiSource Inc's debt has increased relative to shareholder equity from 1.61 last year to 1.74 today, signaling weakened financials
Financial risk - Net debt/EBITDA.
NiSource Inc has a net debt to EBITDA ratio of 5.33x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
NiSource Inc's interest coverage ratio of 2.72 indicates that earnings with margin can cover interest payments on company debt
Financial stability - Profit margin growth.
NiSource Inc's profit margin has increased (1.14%) in the last year from 13.94% to 14.10%, signaling increasing performance
Financial risk - Short term assets vs short term liabilities.
NiSource Inc's short-term liabilities of $3.46G exceed its short-term assets of $2.38G, signaling financial risk
Decreasing performance - ROA.
NiSource Inc's return on assets of 2.63% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
NiSource Inc's return on equity of 10.37%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
NiSource Inc's operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
NiSource Inc had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Decreasing performance - Free cash flow.
NiSource Inc has negative free cash flow, indicating the company is burning cash rather than generating it
Decreasing performance - FCF yield.
NiSource Inc has negative free cash flow, indicating cash burn
Increasing performance - Healthy earnings growth.
NiSource Inc's yearly earnings has increased 22.24% since last year from $760.40M to $929.50M, signaling increasing performance
Increasing performance - Healthy revenue growth.
NiSource Inc's yearly revenue has increased 21.76% since last year from $5.46G to $6.64G, signaling increasing performance
Decreasing performance - ROIC.
ROIC 4.71% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Increasing performance - 3-year revenue CAGR.
NiSource Inc's 3-year revenue CAGR of 4.32% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
NiSource Inc had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
NiSource Inc had positive ROE in 5.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
NiSource Inc has insufficient data to evaluate this check.
Undervalued - Earnings yield.
NiSource Inc has an earnings yield of 4.09%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Overvalued - EBITDA valuation.
NiSource Inc is overvalued relative to its fair value price of 10.29 based on EBITDA multiple model
Undervalued - EV/EBITDA.
NiSource Inc has an EV/EBITDA ratio of 12.88x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Overvalued - PEG ratio value.
NiSource Inc has a PEG-ratio over 1 which is considered overvalued
Undervalued - P/B ratio.
NiSource Inc has a price-to-book ratio of 2.43x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
NiSource Inc has a price-to-sales ratio of 3.44x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
10.37%
Return on equity
ROIC: 4.71%
Valuation History
24.3X
Price to Earnings
EV/EBITDA: 12.9X
Cash flow
Profit margin
7.25%
(FY vs FY)
EBITDA Y/Y
23.19%
(FY vs FY)
Cash flow Y/Y
9.26%
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $47.55
41.60%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.