CUBI
Customers Bancorp, Inc.
$75.15
Banks, Insurers & Asset Managers
85%
P/Tangible Book × ROE Quality
Moderate
·
Conviction
Fair Value
Trading 21.3% below fair value
You pay
$75.15
Bear
$66.87
Fair
$95.53
Bull
$124.18
Bear
$66.87
-11.0%
ROTCE 8.0% → 0.46x TBV
Fair
$95.53
+27.1%
ROTCE 10.6% → 0.76x TBV
Bull
$124.18
+65.2%
ROTCE 12.2% → 0.94x TBV
Key Value Driver
ROTCE (10.6%) vs. cost of equity (12.7%)
Implied Market Multiple
1.2x
Summary
Our base-case estimate uses P/Tangible Book × ROE Quality. We then blend that result with the average analyst price target of $89.17 from 17 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $95.53 per share.
Warnings
Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.
Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.
Return on equity (10.6%) is below the minimum investors require (12.7%). This means the bank is worth less than the net assets on its books.
Key Risks
- Book value quality matters as much as level — check loan loss reserves
- Interest rate sensitivity creates non-linear earnings surprises
- Insurance reserving is actuarial, not financial — errors emerge slowly