NI
NiSource Inc.Data updated: 2026-04-28 · Current price: $46.3
Composite Score: 49
PASS
Score: 49 / 100
Insufficient margin of safety — pass on this opportunity
Profitability
50
Growth
43
Valuation
33
Moat
25
Stability
63
Business Quality
ROE · Gross Margin · Revenue Growth
ROE
9.8%
Quality threshold: > 15%
Gross Margin
75.7%
Quality threshold: > 40%
Rev. Growth (5yr)
8.4%
Quality threshold: > 5%
5-Year ROE: 9.8% → 8.8% → 8.6% → 10.6% → 8.4%|5-Year Gross Margin: 75.7% → 78.6% → 71.3% → 63.2% → 70.6%
Financial Strength
Debt Ratio · Free Cash Flow · Current Ratio
Debt / Equity
3.79
Quality threshold: < 0.5
FCF (5yr avg)
4.2B $
Quality threshold: > 0
Current Ratio
1x
Quality threshold: > 1.5
FCF Trend (B USD)
$5.1B2022
$4.4B2023
$4.6B2024
$3.6B2025
$3.1B2026
Valuation
Intrinsic Value · Margin of Safety
Owner Earnings
$-0.7B
Net Income + D&A - CapEx
Current Price
$46.30
Source: Alpha Vantage
💡 Valuation Note: Intrinsic value based on DCF model, adjustable above. Visit the DCF Calculator for full three-stage valuation.
Complete Your Analysis
"Price is what you pay. Value is what you get."
— Warren Buffett