The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 48.95 USD. With the latest stock price at 42.28 USD, the upside of NiSource Inc based on DCF is 15.8%.
Based on the latest price of 42.28 USD and our DCF valuation, NiSource Inc (NI) is a buy. buying NiSource stocks now will result in a potential gain of 15.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 24.73 - 118.69 | 48.95 |
| Upside | -41.5% - 180.7% | 15.8% |