The WACC of Commerce Bancshares Inc (CBSH) is 8.3%.
Range | Selected | |
Cost of equity | 8.30% - 11.40% | 9.85% |
Tax rate | 20.80% - 21.10% | 20.95% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.2% - 9.5% | 8.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.97 | 1.17 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.30% | 11.40% |
Tax rate | 20.80% | 21.10% |
Debt/Equity ratio | 0.35 | 0.35 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.2% | 9.5% |
Selected WACC | 8.3% | |