NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 36.09 USD -0.22%
Market Cap: 16.8B USD
Have any thoughts about
NiSource Inc?
Write Note

Intrinsic Value

The intrinsic value of one NI stock under the Base Case scenario is 46.01 USD. Compared to the current market price of 36.09 USD, NiSource Inc is Undervalued by 22%.

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

NI Intrinsic Value
46.01 USD
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NiSource Inc

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

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

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

Start Valuation
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
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...
How do you feel about NI?
Bearish
Neutral
Bullish

Fundamental Analysis

36.09 USD
-0.22%
-0.22%
Benchmark
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:

NiSource Inc
US
Utilities
Market Cap
16.8B USD
IPO
Dec 19, 1962
Employees
7 272
United States of America
Market Cap
16.8B USD
Industry
Utilities
IPO
Dec 19, 1962
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
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.

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
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 38.76 USD with a low forecast of 31.75 USD and a high forecast of 43.05 USD.

Lowest
Price Target
31.75 USD
12% Downside
Average
Price Target
38.76 USD
7% Upside
Highest
Price Target
43.05 USD
19% 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

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 46.01 USD.

Is NI stock undervalued or overvalued?

Compared to the current market price of 36.09 USD, NiSource Inc is Undervalued by 22%.

Back to Top