NI
NiSource Inc
Price:  
26.13 
USD
Volume:  
8,292,879.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NiSource Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of NiSource Inc (NI) is 32.01 USD. This NiSource valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.13 USD, the upside of NiSource Inc is %.

The range of the Intrinsic Value is 20.73 - 51.13 USD

26.13 USD
Stock Price
32.01 USD
Intrinsic Value
Intrinsic Value Details

NiSource Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.73 - 51.13 32.01 22.5%
DCF (Growth 10y) 23.41 - 52.75 34.34 31.4%
DCF (EBITDA 5y) 19.07 - 34.21 30.00 14.8%
DCF (EBITDA 10y) 23.40 - 40.27 34.48 31.9%
Fair Value 39.90 - 39.90 39.90 52.71%
P/E 22.18 - 25.71 24.41 -6.6%
EV/EBITDA 13.67 - 27.12 25.04 -4.2%
EPV 26.67 - 42.41 34.54 32.2%
DDM - Stable 13.25 - 27.02 20.13 -22.9%
DDM - Multi 19.00 - 29.41 23.03 -11.9%

NiSource Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,693.70
Beta 0.49
Outstanding shares (mil) 447.52
Enterprise Value (mil) 23,576.20
Market risk premium 4.60%
Cost of Equity 7.87%
Cost of Debt 4.62%
WACC 5.85%