Intrinsic Value of S&P & Nasdaq Contact Us

NiSource Inc. NI NYSE

NYSE • Utilities • Regulated Gas • US • USD

SharesGrow Score
58/100
4/7 Pass
SharesGrow Intrinsic Value
$38.00
-19.5%
Analyst Price Target
$48.00
+1.7%
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

NiSource Inc. (NI) has shown moderate revenue growth over the past 3 years, expanding from $5.9B to $6.6B (average +5%/yr). Net income reached $930M, reflecting solid earnings growth at +5.8%/yr on average. The net profit margin is 14%, which is moderate. The company has maintained profitability in all 4 of the past 4 years, demonstrating a consistent earnings track record. The gross margin is 58.6% (high), with a +20.1pp trend over the period. With a $23B market cap and MOAT composite score of 80/100, the company has a strong competitive position.

Criteria proven by this page:

  • GROWTH (65/100, Partial) — growth is present but not consistently above 5% across both metrics
  • PAST (100/100, Pass) — proving consistent earnings. Looking at the full 41-year history, the company was profitable in 38 of 41 years — an excellent long-term track record
  • INCOME (55/100, Partial) — the company is profitable but margin is below 15%
  • MOAT (80/100, Pass) — strong gross margins and market scale prove a durable competitive advantage

Overall SharesGrow Score: 58/100 with 4/7 criteria passed.

58/100
SG Score
View full scorecard →
~
VALUE
42/100
Price-to-Earnings & upside
→ IV page
FUTURE
67/100
Analyst consensus
→ Forecast
PAST
100/100
4/4 yrs profit
EPS $1.95
Proven by this page
HEALTH
0/100
Debt-to-Equity & liquidity
→ Health
MOAT
80/100
Score: 80/100
GM 58.6% (+20.1pp)
Proven by this page
GROWTH
65/100
Rev +5%/yr
NI +5.8%/yr
Proven by this page
~
INCOME
55/100
Margin 14%
$6.6B
Proven by this page
NiSource Inc. Earnings and Revenue History
Analyst Forecast →
Revenue  Actual & Estimate
Earnings & Profit Margin  Actual & Estimate
Metric TTM FY2025 FY2024 FY2023 FY2022
Revenue $6.64B$6.64B$5.46B$5.51B$5.85B
Gross Profit $3.52B$3.89B$2.81B$2.49B$2.25B
Gross Margin 53%58.6%51.5%45.2%38.5%
Operating Income $1.84B$1.84B$1.46B$1.3B$1.27B
Net Income $929.5M$929.5M$760.4M$714.3M$804.1M
Net Margin 14%14%13.9%13%13.7%
EPS (Diluted) $1.95$1.95$1.62$1.48$1.69
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message