Debt Load Pressures a Solid Utility
UndervaluedDCF
Equity analysis

NiSource Inc (NI) Debt Load Pressures a Solid Utility

Jul 15, 2026Equity Analysis

Is the balance sheet doing enough heavy lifting for this price?

Trailing P/E
23.36
Price
46.62
ROE
10.37
Gross Margin
40.62

How Does This Utility Earn Revenue?

NiSource is a regulated utility that delivers energy services to customers in the US. The business centers on providing essential utility service through its network and related infrastructure. It earns revenue by operating and maintaining these utility systems for end users. With a market value around USD 22.4 billion, it sits at a scale where capital planning and funding choices matter.

Are Margins and Cash Flow Holding Up?

Fundamentals

For 2025, reported in USD, revenue was about USD 6.5 billion, with EBIT of roughly USD 1.8 billion and net income of around USD 1.0 billion. Year over year, revenue grew 23.5%, alongside a TTM operating margin of 28.30% and a net profit margin of 14.36%.

The balance sheet and funding load show up clearly in the cash and reinvestment lines. Cash ended the period at about USD 110 million against total debt of roughly USD 15.5 billion, while depreciation and amortization ran near USD 1.2 billion and capex was about USD 2.8 billion. After that capex, the cash-flow proxy was around USD 16.7 million.

Is the Market Underpricing the Shares?

DCF / Multiples

At USD 46.62, the stock trades below the DCF’s implied value range across weaker, central, and stronger operating scenarios. The current pricing also comes with a 23.36 P/E and 12.66 EV/EBITDA, which frames the shares as a paid-up utility despite the company’s heavy capital spending profile.

Balance Sheet Strength Is Key

Takeaway

The valuation looks supportive, but the balance sheet carries real weight. The case depends on funding capex without squeezing cash too hard. Debt staying manageable matters more than small margin shifts. If cash generation stalls, the leverage becomes the story.

Disclaimer
This content is for informational purposes only and does not constitute investment advice.
Fair Value Rankings

Market Price vs Intrinsic Value

Quick access to the most undervalued and overvalued stocks, ranked by their discount or premium to DCF-based fair value.

Undervalued

Stocks trading below fair value

View full ranking
1
CF Industries Holdings Inc
CF
+80%
discount
2
Elevance Health Inc
ELV
+80%
discount
3
Newmont Corporation
NEM
+80%
discount
Overvalued

Stocks trading above fair value

View full ranking
1
Roku Inc
ROKU
+393%
premium
2
Waters Corp
WAT
+381%
premium
3
Lam Research Corp
LRCX
+372%
premium
INDEX
VDIX
ValueDetect Intrinsic eXpectations Index
Overvalued market
View index

VDIX measures whether the market is expensive or cheap relative to intrinsic value. For each company, ValueDetect estimates fair value using a discounted cash flow (DCF) model, then compares it with the current share price to derive a RiskRatio. These signals are capped, weighted by market capitalization, and aggregated into a single market-wide score.

Current score-0.77Negative = market trades above fair value
1-day move-0.03Rising score = improving valuation conditions
7-day average-0.76Smoothed market valuation signal
Latest observation15 July 2026The latest weighted reading suggests that the market is trading above DCF-based intrinsic value in aggregate.
Next actions

What would you like?

Continuously expanding company coverage — prioritized by user demand.

Suggest a company to analyze

Help shape what we analyze next.

We'll send a confirmation email to verify your request — not for marketing.

New analyses are added regularly. Request processing times may vary.