investorscraft@gmail.com

Intrinsic Value of Customers Bancorp, Inc. (CUBI)

Previous Close$63.47
Intrinsic Value
Upside potential
Previous Close
$63.47

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 primarily serving small and mid-sized businesses, commercial real estate investors, and consumers through its subsidiary, Customers Bank. The company generates revenue through interest income from loans and securities, fee-based services, and deposit accounts. It specializes in niche lending segments, including multifamily housing, small business loans, and mortgage warehouse lending, leveraging digital banking solutions to enhance customer accessibility. Customers Bancorp differentiates itself with a high-touch service model combined with scalable fintech integrations, positioning it competitively among regional banks. Its focus on commercial lending and strategic partnerships with fintech firms allows it to capture market share in underserved segments. The bank maintains a strong presence in the Northeast and Mid-Atlantic U.S., targeting growth in high-demand urban markets while maintaining disciplined underwriting standards.

Revenue Profitability And Efficiency

For FY 2024, Customers Bancorp reported revenue of $1.33 billion and net income of $181.5 million, reflecting a net margin of approximately 13.7%. Diluted EPS stood at $6.01, demonstrating solid profitability. Operating cash flow was $145.1 million, while capital expenditures were minimal at -$1.5 million, indicating efficient capital deployment. The bank’s revenue mix remains heavily weighted toward interest income, with disciplined cost management supporting margins.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its loan portfolio yield and low-cost deposit base, with diluted EPS growth reflecting effective capital allocation. Its capital efficiency is underscored by a lean operational structure and strategic fintech partnerships, which reduce overhead while expanding customer reach. The bank’s focus on high-margin commercial lending further enhances returns on equity.

Balance Sheet And Financial Health

Customers Bancorp maintains a robust balance sheet, with $3.79 billion in cash and equivalents against $1.41 billion in total debt, indicating strong liquidity. The loan-to-deposit ratio remains prudent, supported by a diversified asset base. The bank’s capital ratios are well above regulatory minimums, reflecting a conservative approach to leverage and risk management.

Growth Trends And Dividend Policy

The bank has demonstrated consistent loan portfolio growth, particularly in commercial and multifamily lending. Its dividend policy remains modest, with a $0.48 per share annual payout, suggesting a preference for reinvesting earnings into growth initiatives. Management has emphasized organic expansion and selective acquisitions to drive future earnings.

Valuation And Market Expectations

The market appears to price Customers Bancorp as a growth-oriented regional bank, with valuation metrics reflecting expectations for continued loan book expansion and margin stability. Investor sentiment is likely influenced by its fintech partnerships and ability to capitalize on digital banking trends.

Strategic Advantages And Outlook

Customers Bancorp’s strategic advantages include its niche lending expertise, scalable digital infrastructure, and strong regional presence. The outlook remains positive, with management targeting disciplined growth in high-yield lending segments. Potential risks include interest rate volatility and competitive pressures, but the bank’s adaptive business model positions it well for sustained performance.

Sources

10-K filing, company investor relations

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