The Discounted Cash Flow (DCF) valuation of NiSource Inc (NI) is 50.41 USD. With the latest stock price at 40.34 USD, the upside of NiSource Inc based on DCF is 25.0%.
Based on the latest price of 40.34 USD and our DCF valuation, NiSource Inc (NI) is a buy. buying NiSource stocks now will result in a potential gain of 25.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.49 - 123.45 | 50.41 |
| Upside | -36.8% - 206.0% | 25.0% |