Customers Bancorp, Inc. (CUBI)
State Commercial Banks · Financial Services · $4.2B
Intrinsic Value (Consensus)
$93.34
Current Price
$125.20
Margin of Safety
-25.4%
25.4% Above Intrinsic Value
Value: $93
Price: $125
Valuation Model Estimates
Current Price: $125.20
DCF (Discounted Cash Flow)
$669.50
Graham Number
$94.04
Earnings Power Value
$60.78
Relative Value (P/E)
$125.20
Dividend Discount Model
Not applicable
—
Consensus Value
$93.34
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.26
- EPS (Forward)
- $7.51
- Book Value
- $62.79
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 10.6%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance