Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Customers Bancorp, Inc (CUBI)

Previous Close$54.87
Intrinsic Value$18.73
Upside potential  -66%
Previous Close
$54.87
Intrinsic Value
$18.73
Potential        
-66%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %6.9NaN
Revenue, $918NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m626NaN
Operating income, $m291NaN
EBITDA, $m266NaN
Interest expense (income), $mNaN
Earnings before tax, $m282NaN
Tax expense, $m63NaN
Net income, $m218NaN

BALANCE SHEET

Cash and short-term investments, $m456NaN
Total assets, $m20896NaN
Adjusted assets (=assets-cash), $m20440NaN
Average production assets, $m13NaN
Working capital, $m-2268NaN
Total debt, $m1287NaN
Total liabilities, $m19493NaN
Total equity, $m1403NaN
Debt-to-equity ratio0.917NaN
Adjusted equity ratio0.061NaN

CASH FLOW

Net income, $m218NaN
Depreciation, amort., depletion, $m-25NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-21NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-4NaN
Free cash flow, $m-17NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-2268
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount