Utilities / Utilities - Regulated Gas

NiSource Inc. (NI)

$45.86
+1.69%
$22.2B
Market Cap
23.0
P/E Ratio
0.57
Beta
2.60%
Dividend Yield
Piotroski 6/9Altman Z 0.9 DistressBeneish M -2.44 CleanROIC−WACC -2.2%

Quantitative Summary

Deterministic

NI trades at 23.0x earnings, roughly in line with its sector average of 24.4x. Financial health is average: Piotroski 6/9, Altman Z 0.9.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of NiSource Inc. reveal a company generating substantial top-line momentum with revenue growth accelerating at 21.8% year-over-year, yet the capital efficiency metrics present a conflicting narrative. While the DuPont decomposition highlights an impressive net margin expansion to 14.0%, this profitability is underpinned by low asset turnover of 0.19x and moderate leverage of 3.08x rather than operational velocity or high returns on deployed capital. Crucially, the return on invested capital stands at only 4.6%, falling significantly below the estimated weighted average cost of capital of 6.8%, resulting in a negative ROIC-WACC spread of -2.2% that suggests value destruction relative to financing costs. Despite this capital inefficiency, credit risk appears manageable given an Altman Z-Score of 0.9 and strong earnings stability indicated by a Piotroski F-Score of 6/9, while the Beneish M-Score of -2.44 points toward low likelihood of financial manipulation.

Valuation multiples currently sit at a premium relative to intrinsic value drivers despite aligning with sector norms; the stock trades at 24.4x earnings compared to a sector average of 24.2x, implying the market is pricing in continued growth without fully discounting the capital misallocation risks inherent in the negative ROIC spread. A discounted cash flow framework suggests that current valuations may be stretched if future returns fail to converge with the cost of equity, yet the stock exhibits a distinct Fama-French alpha of 5.29% annually driven by its value tilt (HML factor at 0.470). This anomaly persists despite a negative profitability factor score (-0.395), indicating that market pricing currently favors revenue expansion and balance sheet characteristics over traditional margin quality metrics in the utility sector.

Risk assessment highlights divergent signals regarding insider sentiment versus quantitative style factors, with net insider selling totaling $662,675 over the last 90 days potentially signaling caution among management despite the stock's historical outperformance relative to size and value benchmarks. The combination of weak profitability trends (RMW factor) against a backdrop of accelerating revenue creates an asymmetric risk profile where upside relies heavily on margin durability rather than capital efficiency improvements. Investors must weigh whether the current valuation premium can be sustained given the structural drag from negative economic spread, or if mean reversion in asset turnover could compress multiples further despite the company's strong Piotroski score and low manipulation probability.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

Valuation Context

23.0x
NI P/E
24.4x
Sector Avg
21.9x
5Y Avg P/E
-6%
vs Sector

Currently trading 13% above its 5-year average P/E of 21.9x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Technical Setup

AI Generated

The security's current price of $46.67 is above both its 50-day and 200-day simple moving averages at $44.47 and $41.94, respectively, indicating an uptrend in the short to medium term. With a Relative Strength Index (RSI) of 56.9, the stock currently shows moderate strength but is not yet overbought, suggesting potential for continued upward momentum within reasonable limits.

RSI (14)
SMA 50
SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
0.9
Altman Z-Score
Distress Zone — below 1.8 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.44
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

50.4%
Gross Margin
14.0%
Net Margin
4.6%
ROIC
6.8%
WACC
ROIC − WACC Spread: -2.2%— Negative spread.
+21.8%
Revenue Growth (YoY)
+22.2%
Earnings Growth (YoY)
-793.8M
Free Cash Flow

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

14.0%
Net Profit Margin
NI ÷ Revenue
×
0.19x
Asset Turnover
Revenue ÷ Assets
×
3.08x
Equity Multiplier
Assets ÷ Equity
=
8.0%
Return on Equity
⚠️ High equity multiplier — ROE is being amplified by leverage, not operational excellence.

Balance Sheet Health

2.08x
Debt / Equity
0.69x
Current Ratio
2.8x
Interest Coverage
5.0x
Net Debt / EBITDA
-2.07%
FCF Yield
3.0B
EBITDA

Insider Activity (Last 90 Days)

Net Insider Flow
$-662,675
Net Selling
0
Buy Transactions
2
Sale Transactions
2026-02-27BERMAN MELANIE BSold 2/8 qtrsGrant$1M
2026-02-27JEFFERSON WILLIAM JR.Sold 1/8 qtrsGrant$3M
2026-02-27BIRMINGHAM-BYRD MELODYSold 1/8 qtrsGrant$3M
2026-02-27ANDERSON SHAWNSold 4/8 qtrsGrant$3M
2026-02-27GODE GUNNARSold 2/8 qtrsGrant$303,666

Open-market buys vs sells by company insiders. Source: yfinance.

Earnings Surprise History

Q4
✓ Beat
Est: $0.90
Act: $0.98
+8.7%
Q3
✓ Beat
Est: $0.21
Act: $0.22
+7.1%
Q2
✗ Miss
Est: $0.20
Act: $0.19
-3.2%
Q1
✓ Beat
Est: $0.50
Act: $0.51
+2.9%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Dividend History

$0.3000
Latest Dividend
$1.12
2025 Total
+5.7%
YoY Growth
9 yrs
Consecutive Increases
Annual Dividends per Share
$0.33
2016
$0.70
2017
$0.78
2018
$0.80
2019
$0.84
2020
$0.88
2021
$0.94
2022
$1.00
2023
$1.06
2024
$1.12
2025
$0.60
2026
DateAmountChange
2026-04-30$0.30000.0%
2026-02-03$0.3000+7.1%
2025-10-31$0.28000.0%
2025-07-31$0.28000.0%
2025-04-30$0.28000.0%
2025-02-03$0.2800+5.7%
2024-10-31$0.26500.0%
2024-07-31$0.26500.0%
2024-04-29$0.26500.0%
2024-02-02$0.2650+6.0%
2023-10-30$0.25000.0%
2023-07-28$0.25000.0%
Stock Splits
2015-07-02: 2.545:11998-02-23: 2:1

Dividend and split data from SEC filings and market data. Amounts are per share, not adjusted for splits. Source: yfinance.

Risk Profile

19.4%
Annual Volatility
1.13
Sharpe (1Y)
-9.1%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.43
Market β
Mkt-RF
-0.395
Size (SMB)
Large-cap tilt
+0.470
Value (HML)
Value tilt
-0.395
Profit (RMW)
Weak
+0.163
Invest (CMA)
Conservative
Alpha (annual): +5.29%
R²: 20.1%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

20.6
Forward P/E
2.67
PEG Ratio
2.34
Price/Book
4M
Avg Volume
$48.98
52W High
$38.45
52W Low
70%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$4.0B
Tracked Passive Exposure
8
ETFs Holding NI
0.06%
Avg Weight in ETFs
$6.5T
Total ETF AUM

When investors buy or sell ETFs like XLU or VPU, the fund manager is mechanically forced to buy or sell NI shares regardless of NiSource Inc.'s individual fundamentals. We estimate $4.0B of passive capital is structurally linked to NI through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in NiSource Inc. to visualize passive redemption contagion across ETFs and collateral stocks.

NI Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
NIEpicenterVTIETFVOOETFIVVETFNEEHigh RiskNEEHigh RiskXOMLow RiskCVXLow RiskSOHigh Risk
NI Price Drop (%)0

If NiSource Inc. (NI) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies NEXTERA ENERGY INC (NEE) as the most exposed collateral stock, sharing 1 ETFs with NI. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 32 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

NI Ownership Dynamics

Passive funds hold 1 in every 6 NI shares, reducing daily market volatility.

Ticker
NI
Total Shares
479M
ETF Lock-Up
18.1%
Display Mode
Total Float Impact
18.1%Locked Float

NiSource Inc. (NI) exerts notable gravity on the passive index market, currently representing 1.6% of the State Street Utilities Select Sector SPDR ETF (XLU) and 1.4% of the VPU (VPU). Across 32 tracked ETFs, approximately 87M shares (18.1% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 32 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

NI Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
NI
PRICE
$45.86
FLOOR (POC)
$41.44
STRENGTH
Medium
$38$397%$39$40$40$41$41POC 11%$429%$438%$438%$44$44$45$45$46$45.86$46$476%$48$48$49
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for NiSource Inc. over the past year sits near $41.44 (11% of 252-day volume). The current price of $45.86 trades 10.7% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

NI Capital Efficiency

How efficiently does NiSource Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$-793,800,000
EBITDA
$3.0B
FCF Conversion
-26%
Reinvestment Rate
126%
-26% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
4.6%
ROIC − WACC Spread
-2.2%

NiSource Inc. converts -26% of its EBITDA into free cash flow, negative FCF conversion — the company is consuming cash faster than it generates EBITDA, which is unsustainable long-term. The 126% reinvestment rate signals aggressive capacity expansion. However, the ROIC-WACC spread is negative (-2.2%), suggesting reinvested capital is destroying shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-06209$48.19$10,071.71
2026-04-242,456$48.29$118,600.24
2026-04-2222,864$46.93$1.1M
2026-04-15117$47.22$5,524.74
2026-04-141,361$47.19$64,225.59
2026-03-31801$46.50$37,246.5
2026-03-2548$45.68$2,192.64
2026-03-2462,758$45.47$2.9M
2026-03-16231$47.39$10,947.09
2026-03-13134$46.69$6,256.46
2026-03-091,131$46.46$52,546.26
2026-02-2019,968$45.82$914,933.76
2026-02-1132,180$44.73$1.4M
2026-02-0524$44.03$1,056.72
2026-01-06117$41.57$4,863.69
2025-12-3112,203$42.05$513,136.15
2025-12-3011,132$41.93$466,764.76
2025-12-266,365$41.88$266,566.2
2025-12-24181$41.60$7,529.6
2025-12-12328$41.69$13,674.32
2025-12-094$41.32$165.28
2025-12-085$42.00$210
2025-12-032,142$42.26$90,520.92
2025-12-0295,801$43.00$4.1M
2025-11-264,414$43.14$190,419.96
2025-11-2511,893$43.41$516,275.13
2025-11-20104$42.70$4,440.8
2025-11-072,753$42.78$117,773.34
2025-10-2018,000$43.25$778,500
2025-10-1584$42.93$3,606.12

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
CNP0.7270.731High co-movement
AEE0.7150.745High co-movement
LNT0.7070.715High co-movement
ETR0.6980.716Moderate
WEC0.6840.717Moderate
ATO0.6780.676Moderate
DTE0.6730.674Moderate
CMS0.6690.700Moderate
XEL0.6610.669Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare NI to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.