The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 60.79 USD. With the latest stock price at 47.65 USD, the upside of NiSource Inc based on DCF is 27.6%.
Based on the latest price of 47.65 USD and our DCF valuation, NiSource Inc (NI) is a buy. buying NiSource stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.0% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 31.13 - 152.23 | 60.79 |
| Upside | -34.7% - 219.5% | 27.6% |