As of 2024-07-27, the Intrinsic Value of Commerce Bancshares Inc (CBSH) is
18.15 USD. This CBSH valuation is based on the model Peter Lynch Fair Value.
With the current market price of 65.08 USD, the upside of Commerce Bancshares Inc is
%.
18.15 USD
Intrinsic Value
CBSH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
18.15 - 18.15 |
18.15 |
-72.11% |
| P/E |
46.45 - 63.46 |
55.18 |
-15.2% |
| DDM - Stable |
34.23 - 117.05 |
75.64 |
16.2% |
| DDM - Multi |
37.34 - 96.63 |
53.56 |
-17.7% |
CBSH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,430.46 |
| Beta |
0.78 |
| Outstanding shares (mil) |
129.54 |
| Enterprise Value (mil) |
10,938.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.11% |
| Cost of Debt |
5.00% |
| WACC |
7.76% |