NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 42.03 USD 1.16% Market Closed
Market Cap: 20.1B 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 42.03 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

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

NI looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if NI is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about NI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NiSource Inc.

Explain Valuation
Compare NI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
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
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NiSource Inc

Current Assets 1.8B
Cash & Short-Term Investments 95m
Receivables 743.9m
Other Current Assets 1B
Non-Current Assets 32.6B
Long-Term Investments 282.9m
PP&E 28B
Intangibles 1.5B
Other Non-Current Assets 2.8B
Current Liabilities 3.5B
Accounts Payable 712m
Accrued Liabilities 581.9m
Short-Term Debt 1.3B
Other Current Liabilities 979.5m
Non-Current Liabilities 21.8B
Long-Term Debt 14.5B
Other Non-Current Liabilities 7.3B
Efficiency

Free Cash Flow Analysis
NiSource Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NiSource Inc

Revenue
6.3B USD
Cost of Revenue
-1.5B USD
Gross Profit
4.8B USD
Operating Expenses
-3.1B USD
Operating Income
1.7B USD
Other Expenses
-849m USD
Net Income
893.5m 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.

Exceptional Gross Margin
Healthy Operating Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
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
Low Altman Z-Score
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 48.11 USD with a low forecast of 44.44 USD and a high forecast of 52.5 USD.

Lowest
Price Target
44.44 USD
6% Upside
Average
Price Target
48.11 USD
14% Upside
Highest
Price Target
52.5 USD
25% 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
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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

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 42.03 USD, NiSource Inc is hidden .

Back to Top