The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 33.91 USD. With the latest stock price at 31.33 USD, the upside of NiSource Inc based on DCF is 8.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.65 - 84.39 | 33.91 |
| Upside | -50.0% - 169.4% | 8.2% |