CBSH
Commerce Bancshares Inc
Price:  
52.95 
USD
Volume:  
336,528.00
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 7.8%.

The Cost of Equity of Commerce Bancshares Inc (CBSH) is 9.40%.
The Cost of Debt of Commerce Bancshares Inc (CBSH) is 5.00%.

Range Selected
Cost of equity 8.10% - 10.70% 9.40%
Tax rate 20.80% - 21.10% 20.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.7% 7.8%
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 0.91 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.70%
Tax rate 20.80% 21.10%
Debt/Equity ratio 0.42 0.42
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.7%
Selected WACC 7.8%