CBSH
Commerce Bancshares Inc
Price:  
68.33 
USD
Volume:  
510,624.00
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 9.10%.
The Cost of Debt of Commerce Bancshares Inc (CBSH) is 5.00%.

Range Selected
Cost of equity 7.70% - 10.50% 9.10%
Tax rate 20.80% - 21.10% 20.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.9% 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 0.84 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.50%
Tax rate 20.80% 21.10%
Debt/Equity ratio 0.33 0.33
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.9%
Selected WACC 7.8%