Valuation Commerce Bancshares, Inc.

Stocks

Real-time Estimate Cboe BZX 14:31:41 2026-09-09 EDT			5-day change	1st Jan Change
57.90 ^USD	-0.64%		-0.39%	+10.31%

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	8,358	-	-
Change	-	1.74%	-18.29%	20.36%	-13.26%	14.85%	-	-
Enterprise Value (EV)	8,385	8,531	6,970	8,389	7,277	8,358	8,358	8,358
Change	-	1.74%	-18.29%	20.36%	-13.26%	14.85%	0%	0%
P/E	15.9x	17.7x	14.7x	16.1x	13x	13.7x	12.7x	11.5x
PBR	2.42x	3.43x	2.35x	2.51x	1.89x	1.86x	1.71x	1.6x
PEG	-	-2.85x	-20.22x	1.4x	1.35x	2.7x	1.6x	1.1x
Capitalization / Revenue	5.96x	5.62x	4.41x	5.02x	4.11x	4.21x	4.06x	3.85x
EV / Revenue	0x	0x	0x	0x	0x	4.21x	4.06x	3.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.67x	9.29x	8.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8227	0.8725	0.9333	0.98	1.048	1.103	1.166	1.26
Rate of return	1.45%	1.48%	1.93%	1.65%	2%	1.89%	2%	2.16%
EPS ²	3.546	3.326	3.302	3.686	4.04	4.245	4.582	5.053
Distribution rate	23.2%	26.2%	28.3%	26.6%	25.9%	26%	25.4%	24.9%
Net sales ¹	1,408	1,519	1,580	1,673	1,770	1,987	2,060	2,168
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	606.3	634.3	672.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	56.55	58.80	48.44	59.34	52.34	58.27	58.27	58.27
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMMERCE BANCSHARES, INC.	13.73x	-	-	1.89%	8.36B
JPMORGAN CHASE & CO.	13.99x	-	-	1.78%	940B
BANK OF AMERICA CORPORATION	13.35x	-	-	1.91%	436B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.22x	-	-	4.98%	402B
HSBC HOLDINGS PLC	13.04x	-	-	4%	365B
CHINA CONSTRUCTION BANK CORPORATION	6.17x	-	-	5%	327B
BANK OF CHINA LIMITED	6.57x	-	-	4.82%	290B
ROYAL BANK OF CANADA	17.76x	-	-	2.37%	290B
WELLS FARGO & COMPANY	12.04x	-	-	2.17%	266B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.65x	-	-	2.7%	267B
Average	11.75x			3.16%	359.1B
Weighted average by Cap.	11.84x			3.07%