DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Customers Bancorp, Inc. (CUBI)

Financial Services | Banks - Regional

Today's Price

$86.63

Today's Fair Value

$59.42 -31.41%

Margin of Safety

-45.79%

Projected Value (5Y)

$95.70 +10.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.39% | CAGR (5y): 11.29%

Diluted Shares Growth Rate

Regression: 1.37% | CAGR (5y): 2.21%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate