Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
NI NI NISOURCE INC. FY ended Feb 04, 2026 | $40.61 | $19.47B | $34.07B | $6.52B | $2.64B | $929.50M | 20.83x | 2.99x | 10.40x |
OG OGS ONE Gas, Inc. FY ended Feb 13, 2026 | $79.27 | $4.98B | $6.00B | $2.58B | $494.49M | $264.22M | 18.14x | 1.93x | 9.42x |
NW NWN Northwest Natural Holding Co FY ended Feb 12, 2026 | — | — | — | $1.29B | $265.94M | $113.32M | — | — | — |
AT ATO ATMOS ENERGY CORP FY ended Nov 10, 2025 | $167.16 | $28.25B | $25.91B | $4.70B | $1.62B | $1.20B | 22.41x | 6.01x | 14.63x |
UG UGI UGI CORP /PA/ FY ended Nov 14, 2025 | $38.16 | $8.19B | $10.92B | $7.29B | $1.64B | $678.00M | 12.35x | 1.12x | 5.43x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 8.79x | 4/5 | $8.73B | $120.49 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.01x | 4/5 | $16.37B | $225.93 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.43x | 4/5 | $8.11B | $111.89 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
NI NI NISOURCE INC. FY ended Feb 04, 2026 | $40.61 | $19.47B | $34.07B | $6.52B | $2.64B | $929.50M | 20.83x | 2.99x | 10.40x |
OG OGS ONE Gas, Inc. FY ended Feb 13, 2026 | $79.27 | $4.98B | $6.00B | $2.58B | $494.49M | $264.22M | 18.14x | 1.93x | 9.42x |
NW NWN Northwest Natural Holding Co FY ended Feb 12, 2026 | — | — | — | $1.29B | $265.94M | $113.32M | — | — | — |
AT ATO ATMOS ENERGY CORP FY ended Nov 10, 2025 | $167.16 | $28.25B | $25.91B | $4.70B | $1.62B | $1.20B | 22.41x | 6.01x | 14.63x |
UG UGI UGI CORP /PA/ FY ended Nov 14, 2025 | $38.16 | $8.19B | $10.92B | $7.29B | $1.64B | $678.00M | 12.35x | 1.12x | 5.43x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 8.79x | 4/5 | $8.73B | $120.49 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.01x | 4/5 | $16.37B | $225.93 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 18.43x | 4/5 | $8.11B | $111.89 | Included in the active peer mix. |
