First Time Loading...

NiSource Inc
NYSE:NI

Watchlist Manager
NiSource Inc Logo
NiSource Inc
NYSE:NI
Watchlist
Price: 28.1 USD -0.28%
Updated: Apr 26, 2024

Intrinsic Value

NiSource, Inc. is a holding company, which engages in energy solutions. [ Read More ]

The intrinsic value of one NI stock under the Base Case scenario is 47.08 USD. Compared to the current market price of 28.1 USD, NiSource Inc is Undervalued by 40%.

Key Points:
NI Intrinsic Value
Base Case
47.08 USD
Undervaluation 40%
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

Run backtest to discover the historical profit from buying and selling NI stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
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

Balance Sheet Decomposition
NiSource Inc

Current Assets 4.5B
Cash & Short-Term Investments 2.2B
Receivables 928m
Other Current Assets 1.3B
Non-Current Assets 26.6B
Long-Term Investments 247.1m
PP&E 22.3B
Intangibles 1.5B
Other Non-Current Assets 2.6B
Current Liabilities 5.3B
Accounts Payable 749.4m
Accrued Liabilities 581.1m
Short-Term Debt 3B
Other Current Liabilities 886m
Non-Current Liabilities 17.5B
Long-Term Debt 11.1B
Other Non-Current Liabilities 6.5B
Efficiency

Earnings Waterfall
NiSource Inc

Revenue
5.5B USD
Cost of Revenue
-1.5B USD
Gross Profit
4B USD
Operating Expenses
-2.7B USD
Operating Income
1.3B USD
Other Expenses
-637.3m USD
Net Income
661.1m USD

Free Cash Flow Analysis
NiSource Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
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
ROE is Increasing
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 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
27/100
Solvency
Score

NiSource Inc's solvency score is 27/100. 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 30.56 USD with a low forecast of 27.27 USD and a high forecast of 33.6 USD.

Lowest
Price Target
27.27 USD
3% Downside
Average
Price Target
30.56 USD
9% Upside
Highest
Price Target
33.6 USD
20% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

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?

Shareholder Return

NI Price
NiSource Inc

1M 1M
+4%
6M 6M
+10%
1Y 1Y
+0%
3Y 3Y
+18%
5Y 5Y
+16%
10Y 10Y
+162%
Annual Price Range
28.1
52w Low
23.18
52w High
28.89
Price Metrics
Average Annual Return 3.71%
Standard Deviation of Annual Returns 16.83%
Max Drawdown -31%
Shares Statistics
Market Capitalization 12.6B USD
Shares Outstanding 447 381 671
Percentage of Shares Shorted 1.54%

NI Return Decomposition
Main factors of price return

What is price return decomposition?

NI News

Other Videos

Company Profile

NiSource Inc Logo
NiSource Inc

Country

United States of America

Industry

Utilities

Market Cap

12.6B USD

Dividend Yield

3.76%

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
https://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 of Operations & Chief Safety Officer
Mr. William Jefferson Jr.
Executive VP & Chief Innovation Officer
Mr. Donald Eugene Brown
Executive VP of NiSource & Group President of NiSource Utilities
Ms. Melody Birmingham
VP, Chief Accounting Officer & Controller
Mr. Gunnar J. Gode
Show More
Senior VP, General Counsel & Corporate Secretary
Ms. Kimberly S. Cuccia
Senior VP & Chief Human Resources Officer
Ms. Melanie B. Berman
Executive VP of Strategy & Risk and Chief Commercial Officer
Mr. Michael S. Luhrs
President & COO of Columbia Gas of Pennsylvania and Maryland
Mr. Mark Kempic
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 47.08 USD.

Is NI stock undervalued or overvalued?

Compared to the current market price of 28.1 USD, NiSource Inc is Undervalued by 40%.