Fair value (multi-method)
Four independent methods triangulate what NI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$108.46
Method range
$21.92 – $108.46
median $45.31
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $108.46 | +132.90% |
| Exit multiple | $39.21 | -15.80% |
| Analyst target | $51.40 | +10.37% |
| Graham number | $21.92 | -52.94% |
- Forward DCF$108.46
- Exit multiple$39.21
- Analyst target$51.40
- Graham number$21.92
Stock price
$46.57
EPS (TTM)
$2.01
5Y EPS CAGR
14.4%
Fair value @ hist. growth
$108.46
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
3.7%
per year over your projection horizon
Margin of safety 57.1% vs hist-growth DCF
Historical 5Y CAGR
14.4%
Your model implies
3.7%
Next-year analyst consensus
2.4%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.4% | 0.0% | -1.1% | -2.4% | -4.0% | -6.0% |
| 6.4% | 2.8% | 1.9% | 0.9% | -0.2% | -1.6% |
| 7.4% | 5.3% | 4.5% | 3.7% | 2.8% | 1.8% |
| 8.4% | 7.5% | 6.9% | 6.2% | 5.4% | 4.6% |
| 9.4% | 9.6% | 9.0% | 8.4% | 7.8% | 7.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.11
Low vs growth
Net debt
$16.1B
Total debt − cash
Beta
0.54
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
NiSource (NI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile2.49% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.