Qualuation Subscribe

Companies · NI · Utility (General)

What does Nisource's price assume?

$45.55, close of November 11, 2026 (Qualuation's records) · scan of November 12, 2026

The margin the price assumes

Revenue grows as its record suggests; the operating margin is solved at today's price.

At $45.55 on November 11, 2026, with growth of 3.4% a year, the price assumes an operating margin of 54.6% by year 5.

The price assumes

54.6%

Operating margin by year 5, solved at the price

Its 10-year median

20.4%

Fiscal 2016–2025, adjusted for R&D and leases

Its industry

23.2%

Utility (General), Damodaran Online, January 2026

The price assumes a margin above the company's own median and above its industry's.

Operating margin, adjusted, fiscal 2016-2025The adjusted operating margin each year from 2016 to 2025, its 10-year median of 20.4%, and the 54.6% the price assumes by 2031, year 5.ahead0%10%20%30%40%50%60%20162019202220252031Fiscal 2016: 19.3%Fiscal 2017: 18.9%Fiscal 2018: 2.5%Fiscal 2019: 17.8%Fiscal 2020: 12.7%Fiscal 2021: 21.5%Fiscal 2022: 22.1%Fiscal 2023: 24.3%Fiscal 2024: 27.7%Fiscal 2025: 28.3%10-year median 20.4%The price assumes 54.6% by 203154.6%the price assumesOperating margin, adjusted, fiscal 2016-2025The adjusted operating margin each year from 2016 to 2025, its 10-year median of 20.4%, and the 54.6% the price assumes by 2031, year 5.ahead0%10%20%30%40%50%60%201620252031Fiscal 2016: 19.3%Fiscal 2017: 18.9%Fiscal 2018: 2.5%Fiscal 2019: 17.8%Fiscal 2020: 12.7%Fiscal 2021: 21.5%Fiscal 2022: 22.1%Fiscal 2023: 24.3%Fiscal 2024: 27.7%Fiscal 2025: 28.3%median 20.4%The price assumes 54.6% by 203154.6%the price assumes
Operating margin each fiscal year, adjusted for R&D and leases (SEC filings), the 10-year median, and the margin the price assumes by year 5.
The numbers behind the chart
Fiscal yearAdjusted operating margin
201619.3%
201718.9%
20182.5%
201917.8%
202012.7%
202121.5%
202222.1%
202324.3%
202427.7%
202528.3%
Revenue growth, years 1 to 5
3.4% a yearFrom its own revenue growth, the lower of its 5- and 10-year rates (here the 10-year).SEC filings, revenue to fiscal 2025
Margin path
From today's margin to 54.6% by year 5Solved at the price. After that, the margin holds.

The growth the price assumes

At its median margin, no revenue growth between −50% and 100% a year matches today's price.

The assumptions both views share

These are neutral settings, the same for every company. Each view holds them and solves for one driver at today's price.

Reinvestment
$0.30 of revenue for each $1 investedThe industry's sales-to-capital ratio: how much new capital growth needs.Damodaran Online, January 2026 industry data, Utility (General)
Cost of capital
5.69%The return investors need for the risk: the industry's beta, the market's risk premium, and debt rated B1/B+ from its median margin, with a stated 5-year debt maturity. Built by the engine from the parts listed under Sources, each with its date.
After year 10
Growth at the riskfree rate, foreverNew investment earns its cost of capital and no more, so growth after year 10 adds no value, and the cost of capital moves to a mature company's.

Worth knowing

  • Revenue grew 7.8% a year over five years and grew 3.4% over ten: the record points two ways.
  • Its debt is large against its usual earnings: rated B1/B+ at its median margin.

This is a mechanical starting point with neutral assumptions, not a valuation. The story decides.

Want to run your own story for Nisource?

Join the waitlist

Sources

  • Price: Qualuation's records, close of November 11, 2026.
  • 10-K for the period ended December 31, 2025, filed February 11, 2026 (SEC EDGAR, accession 0001111711-26-000027).
  • 10-Q for the period ended September 30, 2026, filed October 28, 2026 (SEC EDGAR, accession 0001111711-26-000100).
  • Margin record: SEC filings, fiscal 2016-2025, operating margin adjusted for R&D and leases.
  • Industry margin: Damodaran Online, January 2026 industry data, Utility (General), adjusted for R&D and leases.
  • Sales to capital: Damodaran Online, January 2026 industry data, Utility (General).
  • US 10-year Treasury yield (FRED), October 29, 2026.
  • Less the US default spread (Damodaran Online, July 2026).
  • Industry beta, Utility (General) (Damodaran Online, January 2026).
  • Equity risk premium (Damodaran Online, October 2026).
  • Debt rated B1/B+ at its median margin (rating table, Damodaran Online, January 2026).
  • The margin the price assumes: solved by the engine at the price on November 12, 2026, with the assumptions above.