Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: NHI stock price vs NI: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NI's multiple
Needs NI P/E.
Implied fair value · at NHI's multiple
Needs NHI P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NHI FY 2025 (ended Dec 31, 2025) · NI FY 2025 (ended Dec 31, 2025).
Trendline
14 fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 74% equity / 26% debt · EV / Revenue 12.55x · EV / EBITDA 18.52x
Capital structure 55% equity / 45% debt · EV / Revenue 5.51x · EV / EBITDA 12.95x
NI carries the larger enterprise value at $35.93B against $4.71B; NI trades on the lower EV / Revenue multiple (5.51x vs 12.55x); NI on the lower EV / EBITDA (12.95x vs 18.52x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
National Health Investors, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
NISOURCE INC. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.82x
1.71x
Net debt / EBITDA
Leverage against operating earnings
4.85x
5.80x
Cash and equivalents
Liquid reserves on the balance sheet
$19.62M
$110.10M
Total debt
Interest-bearing obligations outstanding
$1.25B
$16.19B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
REALTY INCOME CORP
NHI vs O
AGREE REALTY CORP
NHI vs ADC
LTC PROPERTIES INC
NHI vs LTC
OMEGA HEALTHCARE INVESTORS INC
NHI vs OHI
CENTERPOINT ENERGY INC
NHI vs CNP
ATMOS ENERGY CORP
NHI vs ATO
DOMINION ENERGY, INC
NHI vs D
SEMPRA
NHI vs SRE
UGI CORP /PA/
NHI vs UGI
FIRSTENERGY CORP
NHI vs FE
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
