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

HWCPZ — Fair Value Analysis

HANCOCK WHITNEY CORP

Current: $21.51Undervalued

Fair Value Range

Bear Case (25th pct.)

$55.98

160.3% vs price

Base Case (Median)

$62.39

190.1% vs price

Bull Case (75th pct.)

$67.25

212.6% vs price

$55.98$62.39$67.25

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$39.14	82.0%	High (40%)
PE Comparable	$61.60	186.4%	Medium (25%)
Growth Trajectory DCF	$63.18	193.7%	Medium (20%)
Graham Number	$79.44	269.3%	High (80%)

Interpretation

Based on 4 out of 8 methods, HWCPZ appears undervalued at the current price of $21.51. The base case fair value of $62.39 implies 190.1% 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.