Valuation Commerce Bancshares, Inc.

Stocks

Market Closed - Nasdaq 23:00:00 24/09/2026 +03			5-day change	1st Jan Change
55.76 ^USD	+0.31%		-2.94%	+6.53%

07-31	Commerce Bancshares, Inc. Declares Cash Dividend on Common Stock, Payable on September 22, 2026	CI
07-31	Commerce Bancshares Insider Sold Shares Worth $301,000, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,385	8,531	6,970	8,389	7,277	7,973	-	-
Change	-	1.74%	-18.29%	20.36%	-13.26%	9.57%	-	-
Enterprise Value (EV)	8,385	8,531	6,970	8,389	7,277	7,973	7,973	7,973
Change	-	1.74%	-18.29%	20.36%	-13.26%	9.57%	0%	0%
P/E	15.9x	17.7x	14.7x	16.1x	13x	13.1x	12.1x	11x
PBR	2.42x	3.43x	2.35x	2.51x	1.89x	1.78x	1.64x	1.51x
PEG	-	-2.85x	-20.22x	1.4x	1.35x	2.62x	1.47x	1.13x
Capitalization / Revenue	5.96x	5.62x	4.41x	5.02x	4.11x	4.01x	3.87x	3.69x
EV / Revenue	0x	0x	0x	0x	0x	4.01x	3.87x	3.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.23x	8.84x	8.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.8227	0.8725	0.9333	0.98	1.048	1.103	1.166	1.233
Rate of return	1.45%	1.48%	1.93%	1.65%	2%	1.98%	2.1%	2.22%
EPS ²	3.546	3.326	3.302	3.686	4.04	4.242	4.592	5.04
Distribution rate	23.2%	26.2%	28.3%	26.6%	25.9%	26%	25.4%	24.5%
Net sales ¹	1,408	1,519	1,580	1,673	1,770	1,987	2,063	2,162
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	601.6	670.1	573	721.6	790.2	863.5	901.7	949.4
Net income ¹	530.8	488.4	477.1	526.3	566.3	606.3	635.8	672.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	56.55	58.80	48.44	59.34	52.34	55.59	55.59	55.59
Nbr of stocks (in thousands)	148,267	145,074	143,879	141,371	139,035	143,432	-	-
Announcement Date	1/19/22 A	1/19/23 A	1/18/24 A	1/22/25 A	1/22/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMMERCE BANCSHARES, INC.	13.1x	-	-	1.98%	7.97B
JPMORGAN CHASE & CO.	13.38x	-	-	1.89%	897B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.95%	408B
BANK OF AMERICA CORPORATION	12.04x	-	-	2.13%	392B
HSBC HOLDINGS PLC	12.28x	-	-	4.25%	344B
CHINA CONSTRUCTION BANK CORPORATION	6.22x	-	-	4.95%	330B
BANK OF CHINA LIMITED	6.8x	-	-	4.66%	298B
ROYAL BANK OF CANADA	17.33x	-	-	2.43%	276B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.47x	-	-	2.72%	257B
WELLS FARGO & COMPANY	11.2x	-	-	2.33%	248B
Average	11.31x			3.23%	345.85B
Weighted average by Cap.	11.27x			3.18%