CUBI — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($69.09)
DCF	$77.80	+12.6%
Graham Number	$93.35	+35.1%
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 46.8% / EPS: 104.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.63%

Computed WACC: 7.63%

Cost of equity (Re)13.33%(Rf 4.30% + β 1.64 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)57.26%

Debt weight (D/V)42.74%

Results

Intrinsic Value / share$77.80

Current Price$69.09

Upside / Downside+12.6%

Net Debt (used)-$2.66B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	96.7%	100.7%	104.7%	108.7%	112.7%
7.0%	$77.80	$77.80	$77.80	$77.80	$77.80
8.0%	$77.80	$77.80	$77.80	$77.80	$77.80
9.0%	$77.80	$77.80	$77.80	$77.80	$77.80
10.0%	$77.80	$77.80	$77.80	$77.80	$77.80
11.0%	$77.80	$77.80	$77.80	$77.80	$77.80

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $6.26

Book Value / share($)Yahoo: $61.87

Results

Graham Number$93.35

Current Price$69.09

Margin of Safety+35.1%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.63%

Terminal growth rate(%)

Computed WACC: 7.63%

Cost of equity (Re)13.33%(Rf 4.30% + β 1.64 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)57.26%

Debt weight (D/V)42.74%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$69.09

Implied Near-term FCF Growth—

Historical Revenue Growth46.8%

Historical Earnings Growth104.7%

Base FCF (TTM)—

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$69.09

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$2.66B

Results

Implied Equity Value / share$77.80

Current Price$69.09

Upside / Downside+12.6%

Implied EV$0

← Overview Financial Statements ← Companies