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

DUKU — Fair Value Analysis

Duke Energy CORP

Current: $50.63Undervalued

Fair Value Range

Bear Case (25th pct.)

$67.93

34.2% vs price

Base Case (Median)

$78.47

55.0% vs price

Bull Case (75th pct.)

$89.00

75.8% vs price

$67.93$78.47$89.00

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
PE Comparable	$99.53	96.6%	Medium (25%)
Growth Trajectory DCF	$57.40	13.4%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, DUKU appears undervalued at the current price of $50.63. The base case fair value of $78.47 implies 55.0% 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.