Intrinsic Value

NiSource Inc. (NI)

$28.15

+0.22 (+0.79%)

Enterprise Value -12,435.86
Net Debt 11,882.50
Equity Value -24,318.36
Shares Outstanding 447.90
Equity Value Per Share -54.29



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt