investorscraft@gmail.com

Intrinsic ValueCustomers Bancorp, Inc 5.375% S (CUBB)

Previous Close$22.40
Intrinsic Value
Upside potential
Previous Close
$22.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Customers Bancorp, Inc. operates as a bank holding company with a focus on providing financial services through its subsidiary, Customers Bank. The company primarily generates revenue through interest income from loans and securities, supplemented by fee-based services. It serves commercial and consumer clients, emphasizing digital banking solutions and niche lending segments such as small business loans and mortgage banking. Customers Bancorp differentiates itself through technology-driven efficiency and targeted lending strategies, positioning it competitively in the regional banking sector. The company’s market position is bolstered by its ability to adapt to digital banking trends while maintaining a strong regional presence. Its 5.375% Series B preferred stock (CUBB) reflects a capital structure component aimed at optimizing funding costs and supporting growth initiatives.

Revenue Profitability And Efficiency

For FY 2024, Customers Bancorp reported revenue of $1.33 billion and net income of $181.5 million, translating to a diluted EPS of $5.54. Operating cash flow stood at $116 million, with no reported capital expenditures. The absence of total debt suggests a conservative leverage profile, while the dividend payout of $0.48 per share indicates a modest return to shareholders relative to earnings.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest income and efficient operational structure, as evidenced by its $181.5 million net income. With no reported debt and $56.8 million in cash equivalents, Customers Bancorp maintains a strong liquidity position, supporting its ability to reinvest in growth or sustain dividends without excessive leverage.

Balance Sheet And Financial Health

Customers Bancorp’s balance sheet reflects financial stability, with $56.8 million in cash and equivalents and no reported total debt. This conservative capital structure underscores a low-risk profile, though the lack of detailed asset or liability breakdowns limits deeper analysis. The absence of capital expenditures suggests disciplined spending aligned with operational cash flow.

Growth Trends And Dividend Policy

The company’s growth appears steady, with revenue exceeding $1.3 billion and net income of $181.5 million. Its $0.48 per share dividend implies a payout ratio of approximately 8.7% of diluted EPS, indicating room for future increases or reinvestment. However, without historical trends, the sustainability of this growth trajectory remains uncertain.

Valuation And Market Expectations

With a diluted EPS of $5.54 and a modest dividend yield, the market likely values Customers Bancorp based on its earnings stability and digital banking focus. The preferred stock (CUBB) offers a fixed-income component, appealing to investors seeking yield without equity volatility. Further valuation metrics would require peer comparisons and detailed financial disclosures.

Strategic Advantages And Outlook

Customers Bancorp’s strategic advantages include its digital banking capabilities and targeted lending approach, which enhance operational efficiency. The outlook remains positive if the company sustains its earnings power and low leverage. However, macroeconomic factors such as interest rate fluctuations could impact profitability. The preferred stock (CUBB) provides a stable income stream, reinforcing investor confidence in its capital management.

Sources

Company filings (10-K, investor presentations)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount