Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.

BIPC — Fair Value Analysis

Brookfield Infrastructure Corp

Current: $36.65Undervalued

Fair Value Range

Bear Case (25th pct.)

$63.59

73.5% vs price

Base Case (Median)

$71.64

95.5% vs price

Bull Case (75th pct.)

$78.71

114.8% vs price

$63.59$71.64$78.71

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$71.64	95.5%	High (40%)
EV/EBITDA	$55.54	51.5%	Medium (20%)
Earnings Power Value	$85.78	134.1%	Medium (50%)

Interpretation

Based on 3 out of 7 methods, BIPC appears undervalued at the current price of $36.65. The base case fair value of $71.64 implies 95.5% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.