The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 38.76 USD. With the latest stock price at 33.56 USD, the upside of NiSource Inc based on DCF is 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.43 - 95.31 | 38.76 |
| Upside | -45.1% - 184.0% | 15.5% |