CUBI
Customers Bancorp Inc
Price:  
54.01 
USD
Volume:  
232,189.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CUBI WACC - Weighted Average Cost of Capital

The WACC of Customers Bancorp Inc (CUBI) is 8.0%.

The Cost of Equity of Customers Bancorp Inc (CUBI) is 8.75%.
The Cost of Debt of Customers Bancorp Inc (CUBI) is 5.00%.

Range Selected
Cost of equity 7.70% - 9.80% 8.75%
Tax rate 23.30% - 24.40% 23.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 8.9% 8.0%
WACC

CUBI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.83 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 9.80%
Tax rate 23.30% 24.40%
Debt/Equity ratio 0.18 0.18
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 8.9%
Selected WACC 8.0%