NISOURCE INC. (NI)
Electric & Other Services Combined · Utilities · $22.9B
Intrinsic Value (Consensus)
$29.11
Current Price
$47.72
Margin of Safety
-39%
39% Above Intrinsic Value
Value: $29
Price: $48
Valuation Model Estimates
Current Price: $47.72
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$29.41
Earnings Power Value
$18.93
Relative Value (P/E)
$39.00
Dividend Discount Model
$200.00
Consensus Value
$29.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
15/25
Strength
9/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Negative free cash flow — company is burning cash
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.95
- EPS (Forward)
- $2.34
- Book Value
- $19.71
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.8%
- Debt/Equity
- 68%
- Revenue Growth
- 23.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance