The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 49.00 USD. With the latest stock price at 39.55 USD, the upside of NiSource Inc based on DCF is 23.9%.
Based on the latest price of 39.55 USD and our DCF valuation, NiSource Inc (NI) is a buy. buying NiSource stocks now will result in a potential gain of 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.5% | 4.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 31.04 - 81.43 | 49.00 |
| Upside | -21.5% - 105.9% | 23.9% |