Valuation Commerce Bancshares, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-21 EDT			5-day change	1st Jan Change
58.38 ^USD	-0.71%		-3.14%	+11.54%

07-31	Commerce Bancshares, Inc. Declares Cash Dividend on Common Stock, Payable on September 22, 2026	CI
07-31	Commerce Bancshares Insider Sold Shares Worth $301,000, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,385	8,531	6,970	8,389	7,277	8,374	-	-
Change	-	1.74%	-18.29%	20.36%	-13.26%	15.07%	-	-
Enterprise Value (EV)	8,385	8,531	6,970	8,389	7,277	8,374	8,374	8,374
Change	-	1.74%	-18.29%	20.36%	-13.26%	15.07%	0%	0%
P/E	15.9x	17.7x	14.7x	16.1x	13x	13.7x	12.7x	11.6x
PBR	2.42x	3.43x	2.35x	2.51x	1.89x	1.86x	1.71x	1.59x
PEG	-	-2.85x	-20.22x	1.4x	1.35x	2.39x	1.68x	1.19x
Capitalization / Revenue	5.96x	5.62x	4.41x	5.02x	4.11x	4.21x	4.06x	3.86x
EV / Revenue	0x	0x	0x	0x	0x	4.21x	4.06x	3.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.69x	9.31x	8.72x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8227	0.8725	0.9333	0.98	1.048	1.1	1.167	1.28
Rate of return	1.45%	1.48%	1.93%	1.65%	2%	1.88%	2%	2.19%
EPS ²	3.546	3.326	3.302	3.686	4.04	4.271	4.593	5.04
Distribution rate	23.2%	26.2%	28.3%	26.6%	25.9%	25.8%	25.4%	25.4%
Net sales ¹	1,408	1,519	1,580	1,673	1,770	1,987	2,062	2,172
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	601.6	670.1	573	721.6	790.2	864.3	899.4	960.5
Net income ¹	530.8	488.4	477.1	526.3	566.3	610	636.9	680.7
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	56.55	58.80	48.44	59.34	52.34	58.38	58.38	58.38
Nbr of stocks (in thousands)	148,267	145,074	143,879	141,371	139,035	143,432	-	-
Announcement Date	1/19/22	1/19/23	1/18/24	1/22/25	1/22/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMMERCE BANCSHARES, INC.	13.67x	-	-	1.88%	8.37B
JPMORGAN CHASE & CO.	13.91x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.18x	-	-	1.93%	431B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.22x	-	-	4.98%	394B
HSBC HOLDINGS PLC	12.65x	-	-	4.12%	355B
CHINA CONSTRUCTION BANK CORPORATION	6.01x	-	-	5.07%	317B
ROYAL BANK OF CANADA	17.75x	-	-	2.43%	285B
BANK OF CHINA LIMITED	6.27x	-	-	5.01%	273B
WELLS FARGO & COMPANY	11.48x	-	-	2.27%	254B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.12x	-	-	2.81%	248B
Average	11.53x			3.23%	350.06B
Weighted average by Cap.	11.67x			3.11%