
NiSource Inc
NYSE:NI

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:
Valuation History
NiSource Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
NiSource Inc
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 |
Free Cash Flow Analysis
NiSource Inc
USD | |
Free Cash Flow | USD |
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
|
NI Profitability Score
Profitability Due Diligence
NiSource Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

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.

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
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.
Dividends
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?
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
.