TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Get the Brief in your inbox

A daily, SEC-grounded read on the market — movers, earnings, and our boldest calls. Free.

TTENK/calls

SEC-grounded equity research — opinionated calls reasoned over real filings.

Research

  • The Brief
  • Markets
  • All Stocks
  • Screener
  • Discover
  • Research
  • The Flip Side
  • Track record

Tools

  • Compare
  • Congress trades
  • Events
  • Filing search
  • Groups
  • Trending
  • News

More

  • Pricing
  • Community
  • Newsletter
  • Developers / API
  • Account
DisclosuresTermsPrivacy

Research & education only — not financial advice.TENK is not a registered investment adviser; calls are impersonal, generated from SEC filings and a delayed/third-party price feed, and may be wrong or out of date. The operator and an affiliated trading operation may hold or trade the securities TENK rates — see Disclosures. Do your own research.

EDGAR® is a registered trademark of the U.S. Securities and Exchange Commission. TENK/calls is an independent service and is not affiliated with, endorsed by, or approved by the U.S. Securities and Exchange Commission.

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Pulling SEC filings + quote and writing the call…

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity
← New search
Home›Stocks›NI

NI

NISOURCE INC.

Next earnings Aug 4, 2026 (before open) · consensus $0.23 EPS, $1.36B rev

Last earnings -1.4% on 2026-05-06

Buy
$47.82
▼ -0.69%
$47.82▲ +22.84%
over 1Y
L $37.99H $49.08
Earnings Dividend Split Congress buy Congress sellGrouped by date · hover a pin to expand
Today-0.7%
1W+0.0%
1M+4.3%
3M+1.3%
YTD+14.9%
1Y+22.8%
OverviewFinancialsValuationQualityTimelineFilings
Rating
Buy
Quality
B+
Valuation
Undervalued
Filings
Clean
Buy
Conviction
Horizon
Long (>12mo)
12-mo target
$•••
Street · 24 analysts
Buy

Regulated utility with accelerating revenue (+23.5%) and a Blackstone-funded data-center generation buildout; full multiple but durable.

Revenue $6.52B · FY2025

The read

Quality fundamentals and an attractive price line up (~55% below fair value) — the rarer case where both the business and the entry look good.

NiSource is a regulated gas-and-electric utility putting up unusually strong growth for the sector: FY2025 revenue of $6.52B rose 23.5% YoY, net income reached $930M (+22.2%), and operating income of $1.84B grew 26.1% on a 28.1% operating margin. The five-year arc is consistently upward — revenue climbed from $4.73B in FY2021 to $6.52B in FY2025 — and operating cash flow of $2.36B (+32.6%) comfortably funds the dividend ($530M paid) while supporting a heavy $2.78B capex program that is the engine of future rate-base growth.

The strategic story is the data-center pivot disclosed in the 10-K. NiSource issued a 19.9% interest in its Generation Holdings II subsidiary to Blackstone, which will provide up to $1.325 billion in additional capital contributions over seven years (backed by an Equity Commitment Letter), while NiSource retains 80.1% of profit and loss. Generation Holdings II and NIPSCO Holdings II become the exclusive vehicles for power, storage and generation for data-center customers in NIPSCO's service territory — a structurally advantaged position that brings outside capital to fund the buildout without diluting common shareholders.

AI-generated analysis, produced by our proprietary engine from SEC filing data.

Investment recommendation produced by TENK/calls (tenkcalls.com), Luxembourg. Completed Jun 21, 2026, 4:40 PM ET. Ratings & methodology: definitions · All recommendations to date: track record · Conflicts: disclosures. Not investment advice.

Financials · annual, by fiscal year

Line itemFY21FY22FY23FY24FY25
Revenue$4.73B$5.74B$5.35B$5.28B$6.52B
Gross profit—————
Operating income$1.01B$1.27B$1.30B$1.46B$1.84B
Net income$585M$804M$714M$760M$930M
Diluted EPS$1.27$1.70$1.48$1.62$1.95
Net margin12.4%14.0%13.4%14.4%14.3%

Annual figures from SEC 10-K XBRL filings. Open the filing links below for full statement detail.

Key statistics

Valuation

Enterprise value$29.3B
EV / EBITDA9.7
EV / Sales4.5
EV / FCF—
P / FCF—
PEG (trailing)1.10
Earnings yield4.1%
FCF yield-1.8%

Quality & risk

ROIC (est.)9.1%
Free cash flow-$420M
Total debt$6.45B
Net cash-$6.34B
Piotroski F-Score7/9

Capital returns

Buyback yield0.0%
Dividend yield (est.)2.3%
Shareholder yield2.3%
Shares Δ YoY+1.8%

Computed from SEC XBRL annual figures + the current quote. EV and ROIC use long-term + current debt where filed; estimates, not investment advice.

Disclosure timeline

SEC · 8-Ks + reports
Routine disclosure cadence — no material red flags in recent filings.
  1. 8-K Other event2026-05-18
  2. 8-K Shareholder vote2026-05-12
  3. 8-K Earnings results2026-05-06
  4. 10-Q Quarterly report2026-05-06
  5. DEF 14A Proxy statement2026-03-30
  6. 8-K Earnings results2026-02-11
  7. 10-K Annual report2026-02-11
  8. 8-K Material agreement2025-12-11
  9. 8-K Other event2025-11-07

Recent filings

all on EDGAR ↗
11-KPeriod ending 2025-12-312026-06-18open ↗4Period ending 2026-05-222026-05-27open ↗4Period ending 2026-05-212026-05-26open ↗144Filing2026-05-22open ↗4Period ending 2026-05-142026-05-21open ↗144Filing2026-05-21open ↗144Filing2026-05-20open ↗8-KPeriod ending 2026-05-182026-05-18open ↗144Filing2026-05-14open ↗4Period ending 2026-05-112026-05-13open ↗4Period ending 2026-05-112026-05-13open ↗4Period ending 2026-05-112026-05-13open ↗

Quality score

B+
ValueGrowthProfitHealthMom.
ValueB-
GrowthA
ProfitabilityB+
Financial healthA-
MomentumA-
  • ✓Revenue growing year-over-year
  • ✓Profitable (positive net income)
  • ✓Net margin above 10%
  • ✗Return on equity above 15%
  • ✓P/E below 25

Fair value est.

$74.10

Undervalued +55% vs price

cheapfair valueexpensive

Modified Graham: EPS $1.95 × (8.5 + 1.5 × 22.0% growth) × 1.00 quality = 38.0× multiple. An estimate, not a price target.

37.9852-week49.08
Revenue
$6.52B
+23.5% YoY
Net margin
14.3%
ROE
9.8%
P/E
24.5

SEC fundamentals · FY 2025

'21'22'23'24'25

■ revenue · ■ net income, by fiscal year

Revenue$6.52B+23.5%
Net income$930M+22.2%
Gross profit$5.21B+1.8%
Operating income$1.84B+26.1%
Diluted EPS$1.95+20.4%
Cash & equivalents$110M-29.7%
Total assets$35.9B+12.8%
Stockholders' equity$9.45B+8.8%
Gross: 79.9%Op.: 28.1%

Frequently asked

Is NISOURCE INC. (NI) a buy?
NI currently carries a Buy rating with 3/5 conviction, derived from its latest SEC filings. Regulated utility with accelerating revenue (+23.5%) and a Blackstone-funded data-center generation buildout; full multiple but durable.
What is NI's fair value?
A Modified-Graham model based on NI's SEC fundamentals estimates a fair value of about $74.10. It is an estimate from reported earnings, not a price target.
Is NI overvalued or undervalued?
Against a Modified-Graham fair-value estimate, NI currently appears undervalued relative to its SEC-grounded earnings power.
What is NISOURCE INC.'s quality score?
NI scores 79.43810057293356/100 (grade B+) on a SEC-grounded quality model spanning value, growth, profitability, financial health and momentum.

Sources: SEC EDGAR (CIK 0001111711, latest 10-Q filed 2026-05-06) · EODHD · Proprietary analysis · as of 6/21/2026, 8:40:37 PM.

Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.

Insider activity

Form 4 · SEC

Last 90 days: 0 open-market buys · 4 sales

2026-05-22
Berman Melanie B.
EVP Administration & CHRO
Sell15.0K @ $47.68$715K
2026-05-21
Yates Lloyd M
Director and President & CEO
Sell19.9K @ $47.73$950K
2026-05-20
BIRMINGHAM MELODY
EVP & Grp President, Utilities
Sell2.50K @ $47.43$119K
2026-05-14
BIRMINGHAM MELODY
EVP & Grp President, Utilities
Sell10.0K @ $47.19$472K
2026-05-11
Lee Cassandra S.
Director
Award3.81K @ $47.03$179K
2026-05-11
McAvoy John
Director
Award3.81K @ $47.03$179K
2026-05-11
KABAT KEVIN T
Director
Award3.81K @ $47.03$179K
2026-05-11
JOHNSON WILLIAM D
Director
Award3.81K @ $47.03$179K
2026-05-11
Jesanis Michael E
Director
Award3.81K @ $47.03$179K

Dividends

Quarterly
Yield (TTM)
3.1%
Annual / share
$1.46
Last ex-date
2026-07-31
Last amount
$0.30
ex 2026-07-31paid 2026-08-20$0.30
ex 2026-04-30paid 2026-05-20$0.30
ex 2026-02-03paid 2026-02-20$0.30
ex 2025-10-31paid 2025-11-20$0.28
ex 2025-07-31paid 2025-08-20$0.28
ex 2025-04-30paid 2025-05-20$0.28

Source: EODHD. Yield = trailing-12-month dividends ÷ price.

Earnings history

beat/miss · move
2026-05-06Miss -2.3% est▼ -1.41%8-K ↗
2026-02-11Miss -1.3% est▼ -0.16%8-K ↗
2025-10-29Miss -6.8% est▼ -2.14%8-K ↗
2025-08-06Beat +3.0% est▼ -2.47%8-K ↗
2025-05-07—▲ +2.85%8-K ↗
2025-02-12—▲ +0.96%8-K ↗

Dates from 8-K (Item 2.02); beat/miss = reported EPS vs consensus (Finnhub, recent quarters); move = prior close → close on/after.

Congressional trades

all activity →

Disclosed under the STOCK Act

2025-06-22Jefferson ShreveSell$50.0K–$100KPTR ↗
2025-05-16Dan NewhouseSell$1.00K–$15.0KPTR ↗
2024-04-25Dan NewhouseBuy$1.00K–$15.0KPTR ↗
2021-04-23Lois FrankelSell$1.00K–$15.0KPTR ↗
2021-01-09Dean PhillipsSell$1.00K–$15.0KPTR ↗
2020-06-15Dean PhillipsSell$1.00K–$15.0KPTR ↗
2015-09-25Lois FrankelBuy$1.00K–$15.0KPTR ↗
2015-08-06Thomas MacArthurSell$15.0K–$50.0KPTR ↗
2015-05-13Thomas MacArthurBuy$50.0K–$100KPTR ↗

Self-reported periodic transaction reports (STOCK Act). Amounts are disclosed ranges; a trade may be a spouse's. Disclosures lag the trade by up to ~45 days. Source: House Clerk + Senate eFD.

Recent news

market news →
NiSource started Outperform at RBC, as Indiana among Midwest's best data center marketsBullish
seekingalpha.com· 2026-07-02
Palantir, Chevron upgraded: Wall Street's top analyst callsBullish
finance.yahoo.com· 2026-07-02
Here Are Thursday’s Best Wall Street Analyst Research Calls: Adobe, Chevron, Dana, Honeywell Aerospace, Mobility Global, Ni Source, Palantir, SpaceX, and MoreBullish
finance.yahoo.com· 2026-07-02
NiSource Presents Above-Peer EPS Growth, Favorable Data Center Setup in Indiana, RBC SaysBullish
finance.yahoo.com· 2026-07-02
Indiana Just Cleared the Full Legal and Regulatory Framework for Amazon’s (AMZN) Data Center ExpansionBullish
finance.yahoo.com· 2026-06-29
Strength Seen in Ameren (AEE): Can Its 3.3% Jump Turn into More Strength?Bullish
finance.yahoo.com· 2026-06-29

Vs Utilities peers

compare →

48 tracked peers · median

TENK Score79 vs 73
Revenue growth23.5% vs 9.8%
Net margin14.3% vs 12.8%
Return on equity9.8% vs 9.9%
P/E24.5 vs 21.8
Peers
EIXESNJRDSWXAEELNTNFG

News sentiment

EODHD · 16d
Bullish
+0.16
vs typical · 28 articles

Recent news tone vs the market's typical (which skews positive). A soft signal, not a recommendation.