Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Customers Bancorp, Inc.
Bear Case (25th pct.)
40.4% vs price
Base Case (Median)
76.6% vs price
Bull Case (75th pct.)
110.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $160.15 | 112.2% | High (40%) |
| PE Comparable | $100.14 | 32.7% | Medium (25%) |
| Growth Trajectory DCF | $158.73 | 110.3% | Medium (20%) |
| Graham Number | $107.86 | 42.9% | High (80%) |
Based on 4 out of 8 methods, CUBI appears undervalued at the current price of $75.47. The base case fair value of $133.29 implies 76.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.