Intrinsic Value of S&P & Nasdaq Contact Us

NiSource Inc. NI NYSE

NYSE • Utilities • Regulated Gas • US • USD

SharesGrow Score
58/100
4/7 Pass
SharesGrow Intrinsic Value
$38.00
-19.5%
Analyst Price Target
$48.00
+1.7%
SharesGrow 7-Criteria Score All 7 criteria scored · valuation-related highlighted on this page

NiSource Inc. (NI) trades at a trailing P/E of 24.7, forward P/E of 23.0. Trailing earnings yield is 4.05%, forward earnings yield 4.35%. PEG 1.21. Graham Number is $33.02.

Criteria proven by this page:

  • VALUE (42/100, Partial) — mixed signals — some valuation metrics are favorable while others are stretched.
  • Forward P/E 23.0 (down from trailing 24.7) — analysts expect earnings to grow, which would improve the valuation.
  • PEG Ratio 1.21 — between 1.0–2.0 indicates moderate valuation relative to growth.
  • Trailing Earnings Yield 4.05% — roughly competitive with bond yields (~4.3%), moderate risk-reward. Forward yield improves to 4.35% as earnings recover.
  • Analyst consensus target $48.00 (+1.7% upside) — modest upside expected.

Overall SharesGrow Score: 58/100 with 4/7 criteria passed.

SharesGrow 7-Criteria Score
58/100
SG Score
View full scorecard →
~
VALUE
42/100
Price-to-Earnings & upside
Proven by this page
FUTURE
67/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
0/100
Debt-to-Equity & liquidity
→ Health
MOAT
80/100
→ Income
GROWTH
65/100
→ Income
~
INCOME
55/100
→ Income

Valuation Snapshot — NI

Valuation Multiples
P/E (TTM)24.7
Forward P/E23.0
PEG Ratio1.21
Forward PEG4.34
P/B Ratio2.43
P/S Ratio3.49
EV/EBITDA13.0
Per Share Data
EPS (TTM)$1.97
Forward EPS (Est.)$2.05
Book Value / Share$24.66
Revenue / Share$14.05
FCF / Share$-0.89
Yields & Fair Value
Earnings Yield4.05%
Forward Earnings Yield4.35%
Dividend Yield2.35%
Graham Number$33.02
SharesGrow IV$38.00 (-19.5%)
Analyst Target$48.00 (+1.7%)

Historical Valuation

Year P/E (TTM) PEG Ratio P/B Ratio P/S Ratio Dividend Yield
2016 21.5 1.49 1.75 1.59 2.88%
2017 65.8 -1.06 1.96 1.73 2.71%
2018 -178.6 1.22 1.57 1.77 3.15%
2019 27.2 -0.05 1.74 2.00 3.40%
2020 -501.0 4.12 1.53 1.88 4.27%
2021 18.6 -0.02 1.56 2.22 3.68%
2022 13.9 0.38 1.47 1.91 3.91%
2023 15.5 -1.14 1.34 2.01 4.14%
2024 22.0 8.73 1.92 3.06 2.93%
2025 21.2 1.05 2.09 2.97 2.69%

EPS: Actual vs Estimates

P/E Ratio & Earnings Yield

Earnings Per Share (EPS) History

Year EPS (Diluted) Revenue Net Income Net Margin
2016 $1.02 $4.49B $331.5M 7.4%
2017 $0.39 $4.87B $128.5M 2.6%
2018 $-0.14 $5.11B $-50.6M -1%
2019 $0.87 $5.21B $383.1M 7.4%
2020 $-0.04 $4.68B $-14.2M -0.3%
2021 $1.27 $4.9B $584.9M 11.9%
2022 $1.69 $5.85B $804.1M 13.7%
2023 $1.48 $5.51B $714.3M 13%
2024 $1.62 $5.46B $760.4M 13.9%
2025 $1.95 $6.64B $929.5M 14%

Analyst Estimates

Year EPS (Avg) EPS Range Revenue (Avg) Revenue Range Analysts
2026 $2.05 $2.04 – $2.06 $6.72B $6.25B – $7B 9
2027 $2.22 $2.19 – $2.27 $7.11B $6.89B – $7.19B 7
2028 $2.43 $2.40 – $2.44 $7.65B $7.58B – $7.62B 3
2029 $2.66 $2.46 – $2.80 $8.39B $7.97B – $8.76B 1
2030 $2.91 $2.69 – $3.07 $8.86B $8.39B – $9.23B 1
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message