NI
NiSource Inc
Price:  
28.04 
USD
Volume:  
3,715,834.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NiSource Fair Value

48.42 %
Upside

As of 2024-05-27, the Fair Value of NiSource Inc (NI) is 41.62 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 28.04 USD, the upside of NiSource Inc is 48.42%.

28.04 USD
Stock Price
41.62 USD
Fair Price
FAIR VALUE CALCULATION

NiSource Fair Value

Peter Lynch's formula is:

NiSource Fair Value
= Earnings Growth Rate x TTM EPS
NiSource Fair Value
= 25.00 x 1.66
NiSource Fair Value
= 41.62

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31 5Y Avg
Net income 383.10 -17.60 584.90 804.10 714.30 493.76
YoY growth 857.11% -104.59% 3,423.30% 37.48% -11.17% 840.42%

NiSource Fair Value - Key Data

Market Cap (mil) 12,570.61
P/E 16.84x
Forward P/E 21.53x
EPS 1.66
Avg earnings growth rate 840.42%
TTM earnings 746.30