NiSource Inc (NI)vsOne Gas Inc (OGS)
NI
NiSource Inc
$45.68
+0.46%
UTILITIES · Cap: $21.54B
OGS
One Gas Inc
$85.57
+0.59%
UTILITIES · Cap: $5.26B
Smart Verdict
WallStSmart Research — data-driven comparison
NiSource Inc generates 174% more annual revenue ($6.64B vs $2.43B). NI leads profitability with a 14.0% profit margin vs 10.9%. NI appears more attractively valued with a PEG of 2.20. NI earns a higher WallStSmart Score of 62/100 (C+).
NI
Buy62
out of 100
Grade: C+
OGS
Buy57
out of 100
Grade: C
Intrinsic Value Comparison
Multi-model valuation · Graham Formula
Margin of Safety
+6.7%
Fair Value
$47.89
Current Price
$45.68
$2.21 discount
Margin of Safety
-19.6%
Fair Value
$69.70
Current Price
$85.57
$15.87 premium
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Reasonable price relative to book value
Strong operational efficiency at 27.0%
19.8% revenue growth
Reasonable price relative to book value
Strong operational efficiency at 20.3%
Areas to Watch
Expensive relative to growth rate
Negative free cash flow — burning cash
Distress zone — elevated risk
Expensive relative to growth rate
Negative free cash flow — burning cash
Distress zone — elevated risk
Comparative Analysis Report
WallStSmart ResearchBull Case : NI
The strongest argument for NI centers on Price/Book, Operating Margin, Revenue Growth. Revenue growth of 19.8% demonstrates continued momentum.
Bull Case : OGS
The strongest argument for OGS centers on Price/Book, Operating Margin.
Bear Case : NI
The primary concerns for NI are PEG Ratio, Free Cash Flow, Altman Z-Score.
Bear Case : OGS
The primary concerns for OGS are PEG Ratio, Free Cash Flow, Altman Z-Score.
Key Dynamics to Monitor
NI profiles as a growth stock while OGS is a value play — different risk/reward profiles.
OGS carries more volatility with a beta of 0.76 — expect wider price swings.
NI is growing revenue faster at 19.8% — sustainability is the question.
OGS generates stronger free cash flow (-125M), providing more financial flexibility.
Bottom Line
NI scores higher overall (62/100 vs 57/100) and 19.8% revenue growth. Both earn "Buy" and "Buy" ratings respectively — the choice depends on your investment horizon and risk tolerance.
This analysis is generated from publicly available financial data. Not financial advice.
NiSource Inc
UTILITIES · UTILITIES - REGULATED GAS · USA
NiSource Inc. is one of the largest fully regulated utility companies in the United States. The company is based in Merrillville, Indiana.
One Gas Inc
UTILITIES · UTILITIES - REGULATED GAS · USA
ONE Gas, Inc. is a regulated natural gas distribution company in the United States. The company is headquartered in Tulsa, Oklahoma.
Compare with Other UTILITIES - REGULATED GAS Stocks
Want to dig deeper into these stocks?