NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 37.71 USD -0.37% Market Closed
Market Cap: 17.6B USD
Have any thoughts about
NiSource Inc?
Write Note

Intrinsic Value

The intrinsic value of one NI stock under the Base Case scenario is 45.64 USD. Compared to the current market price of 37.71 USD, NiSource Inc is Undervalued by 17%.

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

NI Intrinsic Value
45.64 USD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NiSource Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NI?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
NiSource Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NiSource Inc

Provide an overview of the primary business activities
of NiSource Inc.

What unique competitive advantages
does NiSource Inc hold over its rivals?

What risks and challenges
does NiSource Inc face in the near future?

Has there been any significant insider trading activity
in NiSource Inc recently?

Summarize the latest earnings call
of NiSource Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NiSource Inc.

Provide P/S
for NiSource Inc.

Provide P/E
for NiSource Inc.

Provide P/OCF
for NiSource Inc.

Provide P/FCFE
for NiSource Inc.

Provide P/B
for NiSource Inc.

Provide EV/S
for NiSource Inc.

Provide EV/GP
for NiSource Inc.

Provide EV/EBITDA
for NiSource Inc.

Provide EV/EBIT
for NiSource Inc.

Provide EV/OCF
for NiSource Inc.

Provide EV/FCFF
for NiSource Inc.

Provide EV/IC
for NiSource Inc.

Show me price targets
for NiSource Inc made by professional analysts.

What are the Revenue projections
for NiSource Inc?

How accurate were the past Revenue estimates
for NiSource Inc?

What are the Net Income projections
for NiSource Inc?

How accurate were the past Net Income estimates
for NiSource Inc?

What are the EPS projections
for NiSource Inc?

How accurate were the past EPS estimates
for NiSource Inc?

What are the EBIT projections
for NiSource Inc?

How accurate were the past EBIT estimates
for NiSource Inc?

Compare the revenue forecasts
for NiSource Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NiSource Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NiSource Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of NiSource Inc compared to its peers.

Compare the P/E ratios
of NiSource Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing NiSource Inc with its peers.

Analyze the financial leverage
of NiSource Inc compared to its main competitors.

Show all profitability ratios
for NiSource Inc.

Provide ROE
for NiSource Inc.

Provide ROA
for NiSource Inc.

Provide ROIC
for NiSource Inc.

Provide ROCE
for NiSource Inc.

Provide Gross Margin
for NiSource Inc.

Provide Operating Margin
for NiSource Inc.

Provide Net Margin
for NiSource Inc.

Provide FCF Margin
for NiSource Inc.

Show all solvency ratios
for NiSource Inc.

Provide D/E Ratio
for NiSource Inc.

Provide D/A Ratio
for NiSource Inc.

Provide Interest Coverage Ratio
for NiSource Inc.

Provide Altman Z-Score Ratio
for NiSource Inc.

Provide Quick Ratio
for NiSource Inc.

Provide Current Ratio
for NiSource Inc.

Provide Cash Ratio
for NiSource Inc.

What is the historical Revenue growth
over the last 5 years for NiSource Inc?

What is the historical Net Income growth
over the last 5 years for NiSource Inc?

What is the current Free Cash Flow
of NiSource Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for NiSource Inc.

Business Breakdown

NiSource Inc. is a leading energy holding company based in the United States, primarily focused on providing natural gas and electricity to millions of customers across the Midwest and Northeastern regions. With a legacy dating back to the 19th century, NiSource operates through its utility subsidiaries, including the well-regarded Columbia Gas and NIPSCO, which deliver reliable energy services while striving for sustainability and innovation. As the energy landscape evolves, NiSource is committed to modernizing its infrastructure and transitioning towards cleaner energy solutions, positioning itself as a responsible player in the journey toward decarbonization. This combination of a stable...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NiSource Inc

Current Assets 1.6B
Cash & Short-Term Investments 126.2m
Receivables 594.5m
Other Current Assets 895.3m
Non-Current Assets 29.2B
Long-Term Investments 233.4m
PP&E 24.9B
Intangibles 1.5B
Other Non-Current Assets 2.6B
Current Liabilities 3.5B
Accounts Payable 614.6m
Accrued Liabilities 538.4m
Short-Term Debt 257m
Other Current Liabilities 2.1B
Non-Current Liabilities 19B
Long-Term Debt 12.1B
Other Non-Current Liabilities 6.9B
Efficiency

Earnings Waterfall
NiSource Inc

Revenue
5.3B USD
Cost of Revenue
-1.1B USD
Gross Profit
4.2B USD
Operating Expenses
-2.8B USD
Operating Income
1.4B USD
Other Expenses
-668.5m USD
Net Income
740.2m USD

Free Cash Flow Analysis
NiSource Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, NiSource reported an adjusted EPS of $0.20, with plans for a $19.3 billion capital expenditure program, driving 8-10% rate base growth. The company reaffirmed 2024 EPS guidance of $1.70 to $1.74 and initiated 2025 guidance of $1.84 to $1.88, projecting 6-8% annual growth. Key projects include solar and gas assets, while expanded data center opportunities could enhance future revenues. Significant operational transformations have reduced gas bills by 16%, focused on sustainability with a 70% CO2 reduction from 2005 levels, and adopted AI to boost efficiency in operations.

What is Earnings Call?
Fundamental Scores

NI Profitability Score
Profitability Due Diligence

NiSource Inc's profitability score is 49/100. 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
49/100
Profitability
Score

NiSource Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

NI Solvency Score
Solvency Due Diligence

NiSource Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
32/100
Solvency
Score

NiSource Inc's solvency score is 32/100. 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 38.54 USD with a low forecast of 31.75 USD and a high forecast of 42 USD.

Lowest
Price Target
31.75 USD
16% Downside
Average
Price Target
38.54 USD
2% Upside
Highest
Price Target
42 USD
11% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NI is .

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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

NI News

Other Videos

Profile

NiSource Inc Logo
NiSource Inc

Country

United States of America

Industry

Utilities

Market Cap

17.6B USD

Dividend Yield

2.81%

Description

NiSource, Inc. is a holding company, which engages in energy solutions. The company is headquartered in Merrillville, Indiana and currently employs 7,272 full-time employees. Gas Distribution operations owns five distribution subsidiaries that provide natural gas to approximately 2.4 million residential, commercial and industrial customers in Ohio, Pennsylvania, Virginia, Kentucky, and Maryland. In addition, the Company distribute natural gas to approximately 853,000 customers in northern Indiana. The firm operates approximately 54,600 miles of distribution main pipeline plus the associated individual customer service lines and approximately 1,000 miles of transmission main pipeline located in its service areas. Electric Operations generates, transmits and distributes electricity to approximately 483,000 customers in 20 counties in the northern part of Indiana and also engaged in wholesale electric and transmission transactions. The firm owns and operates sources of generation as well as source power.

Contact

INDIANA
Merrillville
801 E 86th Ave
+12196475200.0
www.nisource.com

IPO

1962-12-19

Employees

7 272

Officers

President, CEO & Director
Mr. Lloyd M. Yates
Executive VP & CFO
Mr. Shawn Anderson
Executive VP & Chief Operating and Safety Officer
Mr. William Jefferson Jr.
Executive VP & Group President of Utilities
Ms. Melody Birmingham
Executive VP of Strategy & Risk and Chief Commercial Officer
Mr. Michael S. Luhrs
VP, Chief Accounting Officer & Controller
Mr. Gunnar J. Gode
Show More
Chief Human Resources Officer & Senior VP of Administration
Ms. Melanie B. Berman
Senior VP, General Counsel & Corporate Secretary
Ms. Kimberly S. Cuccia
President & COO of Columbia Gas of Pennsylvania and Maryland
Mr. Mark Kempic
President & COO of NIPSCO
Mr. Vincent A. Parisi
Show Less

See Also

Discover More
What is the Intrinsic Value of one NI stock?

The intrinsic value of one NI stock under the Base Case scenario is 45.64 USD.

Is NI stock undervalued or overvalued?

Compared to the current market price of 37.71 USD, NiSource Inc is Undervalued by 17%.

Back to Top