NiSource Inc (NI)vsOPAL Fuels Inc (OPAL)
NI
NiSource Inc
$45.84
+0.57%
UTILITIES · Cap: $22.63B
OPAL
OPAL Fuels Inc
$2.22
-2.63%
UTILITIES · Cap: $366.12M
Smart Verdict
WallStSmart Research — data-driven comparison
NiSource Inc generates 1925% more annual revenue ($6.82B vs $336.94M). NI leads profitability with a 14.1% profit margin vs 5.7%. NI trades at a lower P/E of 23.5x. NI earns a higher WallStSmart Score of 60/100 (C+).
NI
Buy60
out of 100
Grade: C+
OPAL
Avoid29
out of 100
Grade: F
Intrinsic Value Comparison
Multi-model valuation · Graham Formula
Intrinsic value data unavailable for NI.
Margin of Safety
+44.4%
Fair Value
$4.26
Current Price
$2.22
$2.04 discount
Key Strengths & Concerns
Side-by-side fundamental analysis
Key Strengths
Strong operational efficiency at 34.8%
Reasonable price relative to book value
Every $100 of equity generates 234 in profit
Areas to Watch
Elevated debt levels
Expensive relative to growth rate
Negative free cash flow — burning cash
Distress zone — elevated risk
Moderate valuation
Trading at 8.2x book value
Smaller company, higher risk/reward
5.7% margin — thin
Comparative Analysis Report
WallStSmart ResearchBull Case : NI
The strongest argument for NI centers on Operating Margin, Price/Book.
Bull Case : OPAL
The strongest argument for OPAL centers on Return on Equity.
Bear Case : NI
The primary concerns for NI are Debt/Equity, PEG Ratio, Free Cash Flow. Debt-to-equity of 1.74 is elevated, increasing financial risk.
Bear Case : OPAL
The primary concerns for OPAL are P/E Ratio, Price/Book, Market Cap. Debt-to-equity of 54.41 is elevated, increasing financial risk.
Key Dynamics to Monitor
OPAL carries more volatility with a beta of 0.77 — expect wider price swings.
NI is growing revenue faster at 8.2% — sustainability is the question.
OPAL generates stronger free cash flow (-11M), providing more financial flexibility.
Monitor UTILITIES - REGULATED GAS industry trends, competitive dynamics, and regulatory changes.
Bottom Line
NI scores higher overall (60/100 vs 29/100). OPAL offers better value entry with a 44.4% margin of safety. Both earn "Buy" and "Avoid" 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.
OPAL Fuels Inc
UTILITIES · UTILITIES - REGULATED GAS · USA
OPAL Fuels Inc. is a leading participant in the renewable natural gas (RNG) sector, specializing in the transformation of organic waste into sustainable energy solutions that contribute to a low-carbon economy. The company boasts a robust portfolio of RNG production facilities and has cultivated strategic partnerships to strengthen its market presence. With a commitment to advanced technologies and innovative practices, OPAL Fuels is well-positioned to meet the growing demand for environmentally friendly energy alternatives, underscoring its potential for significant value creation within the evolving energy landscape.
Visit Website →Compare with Other UTILITIES - REGULATED GAS Stocks
Want to dig deeper into these stocks?