NI
NiSource Inc
Price:  
28.08 
USD
Volume:  
3,145,599.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NiSource DCF Valuation - Growth Exit 5Y

18.9%
Upside

The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 33.39 USD. With the latest stock price at 28.08 USD, the upside of NiSource Inc based on DCF is 18.9%.

Range Selected
WACC / Discount Rate 5.0% - 6.6% 5.8%
Long-term Growth Rate 1.0% - 3.0% 2.0%
Fair Price 15.12 - 84.65 33.39
Upside -46.2% - 201.5% 18.9%
28.08 USD
Stock Price
33.39 USD
Fair Price