What is the intrinsic value of CUBI?
As of 2025-07-19, the Intrinsic Value of Customers Bancorp Inc (CUBI) is
114.48 USD. This CUBI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 64.11 USD, the upside of Customers Bancorp Inc is
78.57%.
Is CUBI undervalued or overvalued?
Based on its market price of 64.11 USD and our intrinsic valuation, Customers Bancorp Inc (CUBI) is undervalued by 78.57%.
114.48 USD
Intrinsic Value
CUBI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
114.48 - 114.48 |
114.48 |
78.57% |
| P/E |
57.15 - 80.38 |
69.84 |
8.9% |
| DDM - Stable |
37.11 - 92.62 |
64.87 |
1.2% |
| DDM - Multi |
64.95 - 125.49 |
85.55 |
33.4% |
CUBI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,025.23 |
| Beta |
1.57 |
| Outstanding shares (mil) |
31.59 |
| Enterprise Value (mil) |
2,306.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.54% |
| Cost of Debt |
5.00% |
| WACC |
8.86% |