image
Financial Services - Banks - Regional - NASDAQ - US
$ 63.0334
-1.15 %
$ 8.41 B
Market Cap
15.53
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CBSH stock under the worst case scenario is HIDDEN Compared to the current market price of 63 USD, Commerce Bancshares, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CBSH stock under the base case scenario is HIDDEN Compared to the current market price of 63 USD, Commerce Bancshares, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one CBSH stock under the best case scenario is HIDDEN Compared to the current market price of 63 USD, Commerce Bancshares, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CBSH

image
$70.0$70.0$68.0$68.0$66.0$66.0$64.0$64.0$62.0$62.0$60.0$60.0$58.0$58.0$56.0$56.0$54.0$54.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
1.47 B REVENUE
6.39%
679 M OPERATING INCOME
9.64%
534 M NET INCOME
10.15%
578 M OPERATING CASH FLOW
18.23%
484 M INVESTING CASH FLOW
-77.85%
-373 M FINANCING CASH FLOW
57.77%
516 M REVENUE
21.90%
168 M OPERATING INCOME
-10.57%
135 M NET INCOME
-8.46%
-137 M OPERATING CASH FLOW
-32.52%
-485 M INVESTING CASH FLOW
-104.62%
847 M FINANCING CASH FLOW
106.38%
Balance Sheet Commerce Bancshares, Inc.
image
Current Assets 10.2 B
Cash & Short-Term Investments 10.2 B
Receivables 0
Other Current Assets 0
Non-Current Assets 635 M
Long-Term Investments 9.09 B
PP&E 475 M
Other Non-Current Assets -8.93 B
94.14 %83.82 %Total Assets$10.8b
Current Liabilities 8.15 B
Accounts Payable 0
Short-Term Debt 0
Other Current Liabilities 8.15 B
Non-Current Liabilities 56 K
Long-Term Debt 56 K
Other Non-Current Liabilities 0
100.00 %Total Liabilities$8.2b
EFFICIENCY
Earnings Waterfall Commerce Bancshares, Inc.
image
Revenue 1.47 B
Cost Of Revenue 0
Gross Profit 1.47 B
Operating Expenses 1.66 B
Operating Income 679 M
Other Expenses 145 M
Net Income 534 M
2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m00(200m)(200m)1b01b(2b)679m(145m)534mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
46.24% OPERATING MARGIN
46.24%
35.82% NET MARGIN
35.82%
15.90% ROE
15.90%
1.64% ROA
1.64%
19.83% ROIC
19.83%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Commerce Bancshares, Inc.
image
600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 534 M
Depreciation & Amortization 53.2 M
Capital Expenditures 0
Stock-Based Compensation 17 M
Change in Working Capital 0
Others -26.2 M
Free Cash Flow 532 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Commerce Bancshares, Inc.
image
Wall Street analysts predict an average 1-year price target for CBSH of $65.5 , with forecasts ranging from a low of $62 to a high of $68.5 .
CBSH Lowest Price Target Wall Street Target
62 USD -1.64%
CBSH Average Price Target Wall Street Target
65.5 USD 3.91%
CBSH Highest Price Target Wall Street Target
68.5 USD 8.67%
Price
Max Price Target
Min Price Target
Average Price Target
727270706868666664646262606058585656545452525050Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.44% DIVIDEND YIELD
0.275 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.16790.176290.176290.184130.21390.222130.227190.240360.24490.257140.2750.16790.176290.176290.184130.21390.222130.227190.240360.24490.257140.2750.16790.176290.176290.184130.21390.222130.227190.240360.24490.257140.167680.670.176290.710.176290.710.193340.750.21390.860.233240.900.238550.920.240360.960.244760.980.257141.030.552015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 20
6. Ownership
Insider Ownership Commerce Bancshares, Inc.
image
Sold
0-3 MONTHS
164 K USD 2
3-6 MONTHS
5.76 M USD 10
6-9 MONTHS
3.06 M USD 10
9-12 MONTHS
5.14 M USD 12
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
HBAN or CBSH: Which Is the Better Value Stock Right Now? Investors with an interest in Banks - Midwest stocks have likely encountered both Huntington Bancshares (HBAN) and Commerce Bancshares (CBSH). But which of these two stocks is more attractive to value investors? zacks.com - 2 weeks ago
10 Dividend Stocks With Yields Increasing Today Dividend yields are rising on these 10 stocks. Dividend yields tend to on one of two occasions: the company is raising the dividend payout or the share price is sinking. 247wallst.com - 3 weeks ago
All You Need to Know About Commerce (CBSH) Rating Upgrade to Buy Commerce (CBSH) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 3 weeks ago
HBAN vs. CBSH: Which Stock Is the Better Value Option? Investors interested in stocks from the Banks - Midwest sector have probably already heard of Huntington Bancshares (HBAN) and Commerce Bancshares (CBSH). But which of these two stocks presents investors with the better value opportunity right now? zacks.com - 1 month ago
Why Is Commerce (CBSH) Up 9.4% Since Last Earnings Report? Commerce (CBSH) reported earnings 30 days ago. What's next for the stock? zacks.com - 1 month ago
HBAN vs. CBSH: Which Stock Should Value Investors Buy Now? Investors interested in Banks - Midwest stocks are likely familiar with Huntington Bancshares (HBAN) and Commerce Bancshares (CBSH). But which of these two companies is the best option for those looking for undervalued stocks? zacks.com - 1 month ago
Commerce Bancshares, Inc. Declares Cash Dividend on Common Stock KANSAS CITY, Mo.--(BUSINESS WIRE)--Commerce Bancshares, Inc. (NASDAQ: CBSH) announced today that its Board of Directors declared a quarterly dividend of $0.275 per share on the Company's common stock. The dividend is payable on June 24, 2025 to stockholders of record at the close of business on June 6, 2025. With $32.4 billion in assets1, Commerce Bancshares, Inc. (NASDAQ: CBSH) is a regional bank holding company offering a full line of banking services through its subsidiaries, including payme. businesswire.com - 1 month ago
CBSH Q1 Earnings Beat on Higher Revenues, Provisions Surge, Stock Up Higher revenues and a rise in loans and deposits drive Commerce Bancshares' Q1 earnings, while higher provisions and expenses act as undermining factors. zacks.com - 2 months ago
Commerce Bancshares Grows Wealth Management Business, With Trust Fees Up 11% Commerce Bancshares continued growing its wealth management business in the first quarter, after announcing two quarters earlier that it was targeting that business. pymnts.com - 2 months ago
Compared to Estimates, Commerce (CBSH) Q1 Earnings: A Look at Key Metrics The headline numbers for Commerce (CBSH) give insight into how the company performed in the quarter ended March 2025, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 2 months ago
Commerce Bancshares (CBSH) Q1 Earnings and Revenues Surpass Estimates Commerce Bancshares (CBSH) came out with quarterly earnings of $0.98 per share, beating the Zacks Consensus Estimate of $0.93 per share. This compares to earnings of $0.86 per share a year ago. zacks.com - 2 months ago
Commerce Bancshares, Inc. Reports First Quarter Earnings Per Share of $.98 KANSAS CITY, Mo.--(BUSINESS WIRE)--Commerce Bancshares, Inc. announced earnings of $.98 per share for the three months ended March 31, 2025, compared to $.82 per share in the same quarter last year and $1.01 per share in the fourth quarter of 2024. Net income for the first quarter of 2025 amounted to $131.6 million, compared to $112.7 million in the first quarter of 2024 and $136.1 million in the prior quarter. In making this announcement, John Kemper, Chief Executive Officer, said, “These resu. businesswire.com - 2 months ago
8. Profile Summary

Commerce Bancshares, Inc. CBSH

image
COUNTRY US
INDUSTRY Banks - Regional
MARKET CAP $ 8.41 B
Dividend Yield 0.44%
Description Commerce Bancshares, Inc. operates as the bank holding company for Commerce Bank that provides retail, mortgage banking, corporate, investment, trust, and asset management products and services to individuals and businesses in the United States. It operates through three segments: Consumer, Commercial, and Wealth. The Consumer segment offers various banking products and services, including consumer deposits; consumer loans, such as automobile, motorcycle, marine, tractor/trailer, recreational vehicle, fixed rate and revolving home equity, and other consumer loans; patient health care financing; real estate loans; indirect and other consumer financing; personal mortgage banking; consumer installment lending; and consumer debit and credit bank cards. The Commercial segment provides corporate lending, leasing, international, merchant and commercial bank card, and securities safekeeping and bond accounting services; and business products, government deposits, and related commercial cash management services, as well as sells fixed income securities to correspondent banks, corporations, public institutions, municipalities, and individuals. The Wealth segment provides traditional trust and estate planning, advisory and discretionary investment portfolio management, and brokerage services, as well as private banking accounts. The company also offers private equity investment, securities brokerage, insurance agency, specialty lending, and leasing services, as well as online and mobile banking services. It operates through a network of 287 locations in Missouri, Kansas, Illinois, Oklahoma, and Colorado, as well as commercial offices. Commerce Bancshares, Inc. was founded in 1865 and is headquartered in Kansas City, Missouri.
Contact 1000 Walnut, Kansas City, MO, 64106 https://www.commercebank.com
IPO Date March 17, 1980
Employees 4662
Officers Mr. Charles G. Kim Executive Vice President & Chief Financial Officer Mr. Paul A. Steiner Controller & Chief Accounting Officer Ms. Margaret M. Rowe Senior Vice President, General Counsel, Secretary & Executive Director of Corporate Risk Management Mr. John Koeneman Handy Executive Vice President Mr. Robert S. Holmes Executive Vice President Mr. John W. Kemper President, Chief Executive Officer & Director Mr. Kevin Gene Barth Executive Vice President Mr. David L. Roller Senior Vice President & Chief Information Officer Mr. Matthew Burkemper Director of Finance, Corporate Development & Investor Relations Mr. David W. Kemper Executive Chairman