NYSE
NI
Last Price
US $42.08
KEY FIGURES
MKT CAP
$20.2B
EPS
TTM
$1.89
EPS Growth (1Y)
20.37%
PEG
TTM
-
P/E
TTM
22.30x
P/S
TTM
2.93x
YIELD
2.80%
GROWTH (5Y CAGR)
Revenue
Cash Flow (DCF)
Fair Value
Market $42.08
—
Default assumptions
EBITDA Multiple
Fair Value
Market $42.08
-75.55%
Default assumptions
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
NiSource Inc's free cash flow has increased -51.25% from $-861.50M last year to $-420.00M, signaling increasing performance
Debt-to-equity ratio
NiSource Inc's debt to equity ratio is 1.83, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
NiSource Inc's debt has increased relative to shareholder equity from 1.61 last year to 1.83 today, signaling weakened financials
Net debt to EBITDA
NiSource Inc has a net debt to EBITDA ratio of 5.29x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Interest coverage
NiSource Inc's interest coverage ratio of 2.38 indicates that earnings with margin can cover interest payments on company debt
Profit margin growth
NiSource Inc's profit margin has decreased (5.64%) in the last year from 13.94% to 13.15%, signaling decreasing performance
Current ratio
NiSource Inc's short-term liabilities of $3.46B exceed its short-term assets of $2.38B, signaling financial risk
Return on assets
NiSource Inc's return on assets of 2.41% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
NiSource Inc's return on equity of 9.58%, is lower than 15.00%, indicating bad performance
Earnings quality
NiSource Inc's operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
NiSource Inc had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
NiSource Inc has negative free cash flow, indicating the company is burning cash rather than generating it
Free cash flow yield
NiSource Inc has negative free cash flow, indicating cash burn
Earnings growth
NiSource Inc's yearly earnings has increased 22.24% since last year from $760.40M to $929.50M, signaling increasing performance
Revenue growth
NiSource Inc's yearly revenue has increased 21.76% since last year from $5.46B to $6.64B, signaling increasing performance
Return on invested capital
ROIC 4.61% (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.
3-year revenue CAGR
NiSource Inc's 3-year revenue CAGR of 4.32% is positive, indicating growing revenue over the past 3 years
Revenue consistency
NiSource Inc had revenue growth in 3 out of 5 years, indicating consistent revenue performance
Return on equity consistency
NiSource Inc had positive ROE in 5 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
NiSource Inc has insufficient data to evaluate this check.
Earnings yield (TTM)
NiSource Inc has an earnings yield of 4.52%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
EBITDA Valuation
NiSource Inc is overvalued relative to its fair value price of 10.29 based on EBITDA multiple model
EV/EBITDA (FY)
NiSource Inc has an EV/EBITDA ratio of 11.86x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
NiSource Inc had non-positive diluted EPS five years ago; the PEG ratio is not meaningful and the check fails.
Price-to-book ratio (FY)
NiSource Inc has a price-to-book ratio of 1.68x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Price-to-sales ratio (TTM)
NiSource Inc has a price-to-sales ratio of 2.91x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
9.58%
Return on equity
ROIC: 4.61%
Valuation History
22.1X
Price to Earnings
EV/EBITDA: 11.8X
Cash flow
Profit margin
7.25%
EBITDA
23.37%
Cash flow
9.26%
EARNINGS FV (GRAHAM)
Fair Value
Market $42.08
59.96%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.