NiSource Inc
Bear Case (25th pct.)
-49.0% vs price
Base Case (Median)
-32.5% vs price
Bull Case (75th pct.)
-26.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-202.09 | -577.0% | High (40%) |
| PE Comparable | $28.14 | -33.6% | Medium (25%) |
| Growth Trajectory DCF | $19.43 | -54.1% | Medium (20%) |
| Graham Number | $29.07 | -31.4% | Medium (40%) |
| EV/EBITDA | $64.41 | 52.0% | Medium (20%) |
| Earnings Power Value | $31.89 | -24.7% | Medium (50%) |
Based on 6 out of 8 methods, NI appears overvalued at the current price of $42.37. The base case fair value of $28.61 implies 32.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.