The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 51.25 USD. With the latest stock price at 43.93 USD, the upside of NiSource Inc based on DCF is 16.7%.
Based on the latest price of 43.93 USD and our DCF valuation, NiSource Inc (NI) is a buy. buying NiSource stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.0% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 24.52 - 134.95 | 51.25 |
| Upside | -44.2% - 207.2% | 16.7% |