NiSource Valuation
Is 0K87 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
0/6Valuation Score 0/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 0K87 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 0K87 ($38.02) is trading above our estimate of fair value ($35.01)
Significantly Below Fair Value: 0K87 is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 0K87?
Key metric: As 0K87 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 0K87's PE Ratio? | |
|---|---|
| PE Ratio | 24.1x |
| Earnings | US$740.80m |
| Market Cap | US$17.71b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 6.3x |
| Enterprise Value/EBITDA | 14.3x |
| PEG Ratio | 2x |
Price to Earnings Ratio vs Peers
How does 0K87's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 16x | ||
CNA Centrica | 5.8x | -10.8% | UK£6.4b |
NG. National Grid | 27.9x | 15.5% | UK£48.1b |
TEP Telecom Plus | 20x | 11.3% | UK£1.4b |
SSE SSE | 10x | 5.3% | UK£19.0b |
0K87 NiSource | 24.1x | 11.8% | US$17.7b |
Price-To-Earnings vs Peers: 0K87 is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the peer average (16x).
Price to Earnings Ratio vs Industry
How does 0K87's PE Ratio compare vs other companies in the Global Integrated Utilities Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 1 Company | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 0K87 is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the Global Integrated Utilities industry average (17.6x).
Price to Earnings Ratio vs Fair Ratio
What is 0K87's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 24.1x |
| Fair PE Ratio | 15.2x |
Price-To-Earnings vs Fair Ratio: 0K87 is expensive based on its Price-To-Earnings Ratio (24.1x) compared to the estimated Fair Price-To-Earnings Ratio (15.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$38.02 | US$38.12 +0.3% | 3.9% | US$41.00 | US$35.00 | n/a | 13 |
| Nov ’25 | US$34.65 | US$37.42 +8.0% | 5.5% | US$40.00 | US$31.44 | n/a | 14 |
| Oct ’25 | US$34.85 | US$34.53 -0.9% | 6.3% | US$38.50 | US$30.00 | n/a | 13 |
| Sep ’25 | US$32.90 | US$33.58 +2.1% | 5.2% | US$36.00 | US$30.00 | n/a | 12 |
| Aug ’25 | US$31.64 | US$32.41 +2.4% | 3.6% | US$34.00 | US$30.00 | n/a | 12 |
| Jul ’25 | US$28.71 | US$31.64 +10.2% | 3.5% | US$34.00 | US$30.00 | n/a | 10 |
| Jun ’25 | US$28.70 | US$31.54 +9.9% | 3.8% | US$34.00 | US$30.00 | n/a | 10 |
| May ’25 | US$28.27 | US$30.05 +6.3% | 4.9% | US$33.00 | US$27.00 | n/a | 11 |
| Apr ’25 | US$27.54 | US$29.67 +7.7% | 5.0% | US$33.00 | US$27.00 | n/a | 12 |
| Mar ’25 | US$26.01 | US$29.58 +13.7% | 5.1% | US$33.00 | US$27.00 | n/a | 12 |
| Feb ’25 | US$26.23 | US$29.42 +12.2% | 4.9% | US$33.00 | US$27.00 | n/a | 12 |
| Jan ’25 | US$26.40 | US$29.00 +9.8% | 5.5% | US$33.00 | US$27.00 | n/a | 11 |
| Dec ’24 | US$25.89 | US$28.91 +11.7% | 5.4% | US$33.00 | US$27.00 | n/a | 11 |
| Nov ’24 | US$25.42 | US$29.10 +14.5% | 7.4% | US$33.00 | US$25.00 | US$34.65 | 10 |
| Oct ’24 | US$24.90 | US$31.00 +24.5% | 3.7% | US$33.00 | US$30.00 | US$34.85 | 9 |
| Sep ’24 | US$26.37 | US$31.11 +18.0% | 3.5% | US$33.00 | US$30.00 | US$32.90 | 9 |
| Aug ’24 | US$27.72 | US$31.11 +12.2% | 3.5% | US$33.00 | US$30.00 | US$31.64 | 9 |
| Jul ’24 | US$27.10 | US$31.00 +14.4% | 3.7% | US$33.00 | US$30.00 | US$28.71 | 9 |
| Jun ’24 | US$26.66 | US$31.33 +17.6% | 2.6% | US$33.00 | US$30.00 | US$28.70 | 9 |
| May ’24 | US$28.56 | US$31.11 +9.0% | 2.4% | US$32.00 | US$30.00 | US$28.27 | 9 |
| Apr ’24 | US$27.88 | US$31.00 +11.2% | 2.6% | US$32.00 | US$30.00 | US$27.54 | 9 |
| Mar ’24 | US$26.74 | US$31.00 +15.9% | 2.5% | US$32.00 | US$30.00 | US$26.01 | 10 |
| Feb ’24 | US$27.75 | US$30.60 +10.3% | 3.6% | US$32.00 | US$28.00 | US$26.23 | 10 |
| Jan ’24 | US$27.57 | US$29.70 +7.7% | 6.0% | US$32.00 | US$27.00 | US$26.40 | 10 |
| Dec ’23 | US$27.90 | US$29.10 +4.3% | 6.0% | US$32.00 | US$27.00 | US$25.89 | 10 |
| Nov ’23 | US$25.84 | US$30.64 +18.6% | 7.0% | US$34.00 | US$27.00 | US$25.42 | 11 |
Analyst Forecast: Target price is lower than the current share price.
Discover undervalued companies
Pennon Group
UK£1.7b
Provides water and wastewater services for household and non-household customers in the United Kingdom.
PNNL
UK£5.84
7D
2.3%
1Y
-22.1%
EVN
€4.4b
Provides energy and environmental services for private and business customers, and municipalities.
0EEI
€24.60
7D
-0.6%
1Y
-9.6%
Arise
SEK 1.6b
Operates in the renewable energy sector.
0MFA
SEK 39.00
7D
-3.9%
1Y
1.2%