logo
NI logo

NI
NiSource

Data Center Projects And AI Will Improve Operations In Indiana And Virginia

WA
Consensus Narrative from 15 Analysts
Published
August 22 2024
Updated
March 10 2025
Share
WarrenAI's Fair Value
US$41.07
3.9% undervalued intrinsic discount
10 Mar
US$39.48
Loading
1Y
49.0%
7D
2.5%

Key Takeaways

  • Strategic data center development could elevate NiSource above competitors and create new revenue streams through improved net margins.
  • AI-driven productivity enhancements and diverse financing options are set to boost operational efficiency and support sustained earnings growth.
  • Regulatory and interest rate challenges, alongside reliance on key approvals and contract negotiations, threaten NiSource's revenue, margins, and profitability.

Catalysts

About NiSource
    An energy holding company, operates as a regulated natural gas and electric utility company in the United States.
What are the underlying business or industry changes driving this perspective?
  • NiSource’s 2025 to 2029 base capital plan is set to increase to $19.4 billion, driven by economic development in Virginia and Indiana, which is expected to boost rate base growth by 8% to 10% and support earnings growth by 6% to 8% annually.
  • The company is pursuing opportunities to develop data centers, particularly in Northern Indiana, which will leverage existing infrastructure and set NiSource apart from its peers, potentially driving new revenue streams and enhancing net margins through higher load growth.
  • The implementation of artificial intelligence initiatives like the work management intelligence process has increased productivity by 16% and could improve operational efficiencies, leading to enhanced net margins.
  • NiSource's financial strategy includes the strengthening of its balance sheet with diverse financing options while utilizing a forward ATM program to support future growth, which could enhance earnings per share by reducing capital costs.
  • The company's focus on regulatory engagement and constructive regulatory approvals across its jurisdictions promises reliable recovery mechanisms for capital investments, which is crucial for sustained revenue growth.

NiSource Earnings and Revenue Growth

NiSource Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming NiSource's revenue will grow by 9.2% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 13.5% today to 15.4% in 3 years time.
  • Analysts expect earnings to reach $1.1 billion (and earnings per share of $2.17) by about March 2028, up from $738.1 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $947 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 24.3x on those 2028 earnings, down from 24.5x today. This future PE is greater than the current PE for the US Integrated Utilities industry at 21.9x.
  • Analysts expect the number of shares outstanding to grow by 4.83% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 6.21%, as per the Simply Wall St company report.

NiSource Future Earnings Per Share Growth

NiSource Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Regulatory hurdles and potential delays in obtaining necessary approvals for GENCO and data center projects could impact NiSource’s ability to execute these initiatives on time, affecting projected revenues and earnings.
  • Changes in federal or MISO regulations could impose new requirements that may necessitate additional capital expenditures, potentially eroding expected net margins and reducing future profitability.
  • Securing competitive returns from new initiatives like data centers depends on successful negotiations with large load customers, and unfavorable contract terms could impact the financial return profile negatively.
  • While NiSource has a strong capital plan, any increase in interest rates could raise the cost of debt financing, potentially impacting net margins and overall earnings due to higher interest expense.
  • The reliance on regulatory approval for key investments implies a risk of disallowance or partial recovery, which could adversely affect anticipated revenue growth and earnings stability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $41.066 for NiSource based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $48.15, and the most bearish reporting a price target of just $35.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $7.1 billion, earnings will come to $1.1 billion, and it would be trading on a PE ratio of 24.3x, assuming you use a discount rate of 6.2%.
  • Given the current share price of $38.5, the analyst price target of $41.07 is 6.2% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Analyst Price Target Fair Value
US$41.1
3.9% undervalued intrinsic discount
Future estimation in
PastFuture-137m7b2014201720202023202520262028Revenue US$7.1bEarnings US$1.1b
% p.a.
Decrease
Increase
Current revenue growth rate
7.75%
Other Utilities revenue growth rate
0.19%