NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 39.29 USD 0.87% Market Closed
Market Cap: 18.5B USD

Intrinsic Value

The intrinsic value of one NI stock under the Base Case scenario is hidden USD. Compared to the current market price of 39.29 USD, NiSource Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

NI Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
NiSource Inc

NI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for NI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Heightened regulatory scrutiny and the costly pipeline modernization program—particularly in light of the 2018 Merrimack Valley incident—may constrain NiSource’s ability to fully recover expenditures through rate cases, potentially squeezing margins and returns.

Bull Theses

NiSource’s large-scale investments in pipeline replacement and electric generation upgrades, supported by generally constructive regulatory environments in its service territories, could expand the rate base and drive stable earnings and dividend growth.

Show More Less
How do you feel about NI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about NiSource Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
NiSource Inc

Current Assets 2.1B
Cash & Short-Term Investments 156.6m
Receivables 1B
Other Current Assets 913.7m
Non-Current Assets 29.7B
Long-Term Investments 178.7m
PP&E 25.5B
Intangibles 1.5B
Other Non-Current Assets 2.6B
Efficiency

Free Cash Flow Analysis
NiSource Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NiSource Inc

Revenue
5.5B USD
Cost of Revenue
-1.1B USD
Gross Profit
4.3B USD
Operating Expenses
-2.9B USD
Operating Income
1.5B USD
Other Expenses
-726.4m USD
Net Income
738.1m USD
Fundamental Scores

NI Profitability Score
Profitability Due Diligence

NiSource Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
hidden
Profitability
Score

NiSource Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

NI Solvency Score
Solvency Due Diligence

NiSource Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
hidden
Solvency
Score

NiSource Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NI Price Targets Summary
NiSource Inc

Wall Street analysts forecast NI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NI is 42.77 USD with a low forecast of 35.69 USD and a high forecast of 50.56 USD.

Lowest
Price Target
35.69 USD
9% Downside
Average
Price Target
42.77 USD
9% Upside
Highest
Price Target
50.56 USD
29% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Apr 18, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for NI is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Ownership

NI Insider Trading
Buy and sell transactions by insiders

NI News

Other Videos
What is the Intrinsic Value of one NI stock?

The intrinsic value of one NI stock under the Base Case scenario is hidden USD.

Is NI stock undervalued or overvalued?

Compared to the current market price of 39.29 USD, NiSource Inc is hidden .

Back to Top