CUBI
Customers Bancorp Inc
Price:  
44.77 
USD
Volume:  
202,804.00
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 8.9%.

The Cost of Equity of Customers Bancorp Inc (CUBI) is 10.05%.
The Cost of Debt of Customers Bancorp Inc (CUBI) is 5.00%.

Range Selected
Cost of equity 8.80% - 11.30% 10.05%
Tax rate 23.30% - 24.40% 23.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.0% - 9.9% 8.9%
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 1.08 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.30%
Tax rate 23.30% 24.40%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.00% 5.00%
After-tax WACC 8.0% 9.9%
Selected WACC 8.9%