investorscraft@gmail.com

Intrinsic Value of NiSource Inc. (NI)

Previous Close$42.59
Intrinsic Value
Upside potential
Previous Close
$42.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NiSource Inc. operates as a regulated utility holding company, primarily serving the energy needs of residential, commercial, and industrial customers across the Midwest and Mid-Atlantic regions. The company generates revenue through its two core segments: natural gas distribution and electric transmission and distribution. NiSource’s natural gas business serves approximately 3.5 million customers, while its electric segment powers over 500,000 customers, positioning it as a critical infrastructure provider in its markets. The company’s regulated utility model ensures stable cash flows, supported by long-term rate structures approved by state commissions. NiSource differentiates itself through a commitment to clean energy transition, with plans to retire coal-fired generation by 2028 and invest in renewable energy and grid modernization. Its market position is reinforced by its geographic footprint in states with supportive regulatory environments, such as Indiana and Ohio, where it holds a near-monopoly in certain service territories. The company’s strategic focus on safety, reliability, and sustainability aligns with broader industry trends toward decarbonization, enhancing its long-term competitive positioning.

Revenue Profitability And Efficiency

NiSource reported revenue of $5.46 billion for FY 2024, with net income of $760.4 million, reflecting a net margin of approximately 14%. The company’s diluted EPS stood at $1.62, supported by stable utility operations and cost management. Operating cash flow was robust at $1.78 billion, underscoring the predictability of its regulated business model. Capital expenditures were not explicitly disclosed, but the company’s focus on infrastructure investments suggests disciplined allocation toward growth and maintenance.

Earnings Power And Capital Efficiency

NiSource’s earnings power is driven by its regulated utility operations, which provide consistent returns on invested capital. The company’s ability to generate $1.78 billion in operating cash flow highlights its capital efficiency, though its high total debt of $13.96 billion indicates significant leverage. The regulated nature of its business mitigates earnings volatility, but the debt load could constrain financial flexibility if interest rates remain elevated.

Balance Sheet And Financial Health

NiSource’s balance sheet shows $156.6 million in cash and equivalents against $13.96 billion in total debt, reflecting a leveraged position typical of utility companies. The company’s reliance on debt financing is balanced by its stable cash flows, but investors should monitor debt maturities and refinancing risks. The absence of disclosed capital expenditures suggests potential underinvestment or timing mismatches in reported data.

Growth Trends And Dividend Policy

NiSource’s growth is tied to regulatory approvals for rate increases and infrastructure investments, with a focus on clean energy transition. The company paid a dividend of $1.08 per share, indicating a yield of approximately 3.5% based on current share prices. Dividend sustainability appears manageable given cash flow generation, but future growth may depend on successful execution of its capital investment plans.

Valuation And Market Expectations

NiSource trades at a P/E multiple of around 15x based on its $1.62 diluted EPS, aligning with industry peers. Market expectations likely reflect steady earnings growth from rate base expansion and cost recovery mechanisms. However, the stock’s performance may be influenced by regulatory outcomes and interest rate trends, given its high debt levels.

Strategic Advantages And Outlook

NiSource’s strategic advantages include its regulated monopoly status and commitment to decarbonization, which aligns with policy tailwinds. The outlook is stable, with growth hinging on regulatory support for capital investments. Risks include rising interest rates and potential delays in rate case approvals, but the company’s essential service profile provides resilience.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount