As of 2024-12-14, the Intrinsic Value of NiSource Inc (NI) is
40.41 USD. This NiSource valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.55 USD, the upside of NiSource Inc is
10.60%.
The range of the Intrinsic Value is 17.93 - 113.47 USD
40.41 USD
Intrinsic Value
NiSource Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.93 - 113.47 |
40.41 |
10.6% |
| DCF (Growth 10y) |
20.07 - 108.54 |
41.00 |
12.2% |
| DCF (EBITDA 5y) |
9.29 - 24.39 |
17.01 |
-53.5% |
| DCF (EBITDA 10y) |
14.49 - 31.71 |
22.97 |
-37.2% |
| Fair Value |
41.45 - 41.45 |
41.45 |
13.40% |
| P/E |
22.59 - 30.50 |
26.70 |
-26.9% |
| EV/EBITDA |
8.72 - 29.96 |
22.42 |
-38.7% |
| EPV |
26.05 - 44.69 |
35.37 |
-3.2% |
| DDM - Stable |
16.79 - 57.20 |
37.00 |
1.2% |
| DDM - Multi |
18.52 - 46.28 |
26.14 |
-28.5% |
NiSource Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,060.81 |
| Beta |
0.10 |
| Outstanding shares (mil) |
466.78 |
| Enterprise Value (mil) |
30,549.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.76% |
| Cost of Debt |
4.47% |
| WACC |
5.35% |