NiSource Inc (NI)vsSuburban Propane Partners LP (SPH)
NI
NiSource Inc
$45.68
0.00%
UTILITIES · Cap: $21.86B
SPH
Suburban Propane Partners LP
$20.25
-1.03%
UTILITIES · Cap: $1.34B
Smart Verdict
WallStSmart Research — data-driven comparison
NiSource Inc generates 365% more annual revenue ($6.64B vs $1.43B). NI leads profitability with a 14.0% profit margin vs 9.3%. SPH appears more attractively valued with a PEG of 1.21. SPH earns a higher WallStSmart Score of 65/100 (B-).
NI
Buy62
out of 100
Grade: C+
SPH
Strong Buy65
out of 100
Grade: B-
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
+78.7%
Fair Value
$94.07
Current Price
$20.25
$73.82 discount
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
Attractively priced relative to earnings
Earnings expanding 130.0% YoY
Every $100 of equity generates 23 in profit
Reasonable price relative to book value
Areas to Watch
Expensive relative to growth rate
Negative free cash flow — burning cash
Distress zone — elevated risk
Smaller company, higher risk/reward
Revenue declined 80.0%
Negative free cash flow — burning cash
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 : SPH
The strongest argument for SPH centers on P/E Ratio, EPS Growth, Return on Equity. PEG of 1.21 suggests the stock is reasonably priced for its growth.
Bear Case : NI
The primary concerns for NI are PEG Ratio, Free Cash Flow, Altman Z-Score.
Bear Case : SPH
The primary concerns for SPH are Market Cap, Revenue Growth, Free Cash Flow.
Key Dynamics to Monitor
NI profiles as a growth stock while SPH is a value play — different risk/reward profiles.
NI carries more volatility with a beta of 0.62 — expect wider price swings.
NI is growing revenue faster at 19.8% — sustainability is the question.
SPH generates stronger free cash flow (-67M), providing more financial flexibility.
Bottom Line
SPH scores higher overall (65/100 vs 62/100). Both earn "Strong 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.
Suburban Propane Partners LP
UTILITIES · UTILITIES - REGULATED GAS · USA
Suburban Propane Partners, LP, is engaged in the marketing and retail distribution of propane, fuel oil, and refined fuels. The company is headquartered in Whippany, New Jersey.
Compare with Other UTILITIES - REGULATED GAS Stocks
Want to dig deeper into these stocks?