As of 2024-12-12, the Intrinsic Value of Customers Bancorp Inc (CUBI) is
172.82 USD. This CUBI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 54.01 USD, the upside of Customers Bancorp Inc is
219.98%.
172.82 USD
Intrinsic Value
CUBI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
172.82 - 172.82 |
172.82 |
219.98% |
| P/E |
82.26 - 99.13 |
92.65 |
71.5% |
| DDM - Stable |
51.97 - 100.80 |
76.39 |
41.4% |
| DDM - Multi |
90.06 - 137.75 |
109.06 |
101.9% |
CUBI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,692.67 |
| Beta |
1.31 |
| Outstanding shares (mil) |
31.34 |
| Enterprise Value (mil) |
1,974.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.74% |
| Cost of Debt |
5.00% |
| WACC |
8.00% |