Valuation method | Value, $ | Upside, % |
---|---|---|
Artificial intelligence (AI) | 18.01 | -54 |
Intrinsic value (DCF) | 0.00 | -100 |
Graham-Dodd Method | 8.06 | -80 |
Graham Formula | 12.01 | -70 |
NiSource Inc. (NYSE: NI) is a leading regulated natural gas and electric utility company serving over 3.3 million customers across the U.S. Midwest and Mid-Atlantic regions. Headquartered in Merrillville, Indiana, the company operates through two core segments: Gas Distribution Operations, which serves 2.4 million customers across Ohio, Pennsylvania, Virginia, Kentucky, and Maryland, and Electric Operations, providing power to 483,000 customers in northern Indiana. With a diversified energy portfolio that includes natural gas pipelines, coal-fired plants, and renewable wind and hydro assets, NiSource plays a critical role in regional energy infrastructure. The company's regulated utility model provides stable cash flows, supported by long-term infrastructure investments including $1.78 billion in annual operating cash flow. As the energy transition accelerates, NiSource is strategically positioned with its growing renewable energy capacity (411 MW wind/hydro) while maintaining reliable baseload generation. The company's 175-year operating history and essential service footprint make it a key player in the regulated utilities sector.
NiSource presents a compelling investment case for income-focused utility investors, offering a stable 4.2% dividend yield (based on $1.09 annual dividend) with predictable earnings from its regulated operations. The company's low beta (0.535) indicates relative resilience to market volatility, while its $18.4 billion market cap reflects scale advantages. Key strengths include geographic diversity across seven states, $5.5 billion in annual revenue, and $760 million net income. However, investors should note the high debt load ($13.96 billion) and exposure to coal generation (1,177 MW capacity) during the energy transition. The company's capital-intensive business requires ongoing infrastructure investment, though this is mitigated by guaranteed returns through rate base mechanisms. With reasonable valuation metrics (11.3x P/E) and essential service characteristics, NI offers defensive positioning but faces regulatory risks and decarbonization pressures common to the utilities sector.
NiSource competes in the regulated utility space with a differentiated dual-fuel strategy combining gas distribution (60% of customers) and electric operations (40%). Its competitive advantage stems from exclusive service territories granted by state regulators, creating natural monopolies in its operating regions. The company's gas utility segment benefits from dense customer concentrations in the Ohio River Valley and Appalachian regions, where it operates 54,600 miles of distribution pipelines. This infrastructure represents a significant moat, as replication would require prohibitive capital investment. In electric operations, NiSource's Northern Indiana Public Service Company (NIPSCO) holds a 90%+ market share in its service area. The company is transitioning its generation mix, planning to retire all coal plants by 2028 while adding renewable capacity - a strategy that could improve regulatory relations but requires careful cost management. Compared to pure-play electric utilities, NiSource's gas operations provide diversification, though this exposes it to potential long-term demand erosion from electrification trends. The company's scale allows efficient capital deployment, with operating margins (14%) slightly above gas utility peers but below top-performing electric utilities. Regulatory relationships are crucial, with recent rate cases showing generally constructive outcomes across its jurisdictions.