CBSH
Commerce Bancshares Inc
Price:  
58.52 
USD
Volume:  
550,491.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBSH WACC - Weighted Average Cost of Capital

The WACC of Commerce Bancshares Inc (CBSH) is 8.0%.

The Cost of Equity of Commerce Bancshares Inc (CBSH) is 9.50%.
The Cost of Debt of Commerce Bancshares Inc (CBSH) is 5.00%.

Range Selected
Cost of equity 7.90% - 11.10% 9.50%
Tax rate 20.80% - 21.10% 20.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 9.1% 8.0%
WACC

CBSH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.89 1.11
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.10%
Tax rate 20.80% 21.10%
Debt/Equity ratio 0.39 0.39
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 9.1%
Selected WACC 8.0%