Customers Bancorp, Inc. (NYSE: CUBI)

Sector: Financial Services Industry: Banks - Regional CIK: 0001488813
Market Cap 2.34 Bn
P/B 1.10
P/E 14.42
P/S 3.59
ROIC (Qtr) 4.94
Div Yield % 0.00
Rev 1y % (Qtr) 37.01
Total Debt (Qtr) 1.48 Bn
Debt/Equity (Qtr) 0.69

About

Customers Bancorp, Inc., often referred to as Customers Bank, is a bank holding company that operates within the financial services industry. The organization conducts its business activities through its wholly-owned subsidiary, Customers Bank, offering a range of traditional loan and deposit banking products and financial services, as well as non-traditional products such as CBITTM. Customers Bank focuses on providing financial services and products to both commercial and consumer customers. It operates primarily in the United States, with a geographically...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 506.59M provides strong 30.20x coverage of stock compensation 16.78M, indicating sustainable incentive practices.
  • Strong tangible asset base of 24.26B provides 16.42x coverage of total debt 1.48B, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 506.59M provides 1.69x coverage of SG&A expenses 299.33M, showing efficient operational cost management.
  • Robust free cash flow of 388.64M exceeds capital expenditure of 117.95M by 3.29x, indicating strong organic growth funding capability.
  • Operating cash flow of 506.59M provides strong 5.63x coverage of operating expenses 90.05M, showing operational efficiency.

Bear case

  • Operating cash flow of 506.59M barely covers its investment activities of (1.91B), with a coverage ratio of -0.27, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of 388.64M represents just -25.91x of debt issuance (15M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 1.47B provide limited buffer against comprehensive income items of (51.09M), which is -28.68x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 299.33M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Fixed assets of 15.34M showing 0.40x ratio to depreciation of 38.27M indicates aging infrastructure requiring significant near-term capital investment.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.01 0.14
EV to Cash from Ops. EV/CFO 0.62 7.21
EV to Debt EV to Debt 0.21 5.20
EV to EBIT EV/EBIT 1.39 14.98
EV to EBITDA EV/EBITDA 1.19 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 0.81 8.87
EV to Market Cap EV to Market Cap 0.13 1.04
EV to Revenue EV/Rev 0.48 -3.76
Price to Book Value [P/B] P/B 1.10 1.17
Price to Earnings [P/E] P/E 14.42 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 11.47 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 35.28
Dividend per Basic Share Div per Share (Qtr) 0.00 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -208.35 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 35.54 15.78
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -18.53 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -12.87 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) -16.67 61.46
EBT Growth (1y) % EBT 1y % (Qtr) -16.67 61.37
EPS Growth (1y) % EPS 1y % (Qtr) -20.47 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 368.07 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -3.97 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.03 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.69 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 40.70 147.97
EBIT Margin % EBIT Margin % (Qtr) 34.82 155.41
EBT Margin % EBT Margin % (Qtr) 34.82 154.66
Gross Margin % Gross Margin % (Qtr) 94.50 97.82
Net Profit Margin % Net Margin % (Qtr) 24.90 115.63