Commerce Bancshares, Inc. Financial Ratios — CB5 Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	12.24	12.43	11.92	11.72	11.57	11.66	12.61	15.85	14.27	10.71	15.53	16.55	17.64	16.83	15.95
Return on Assets (%)	1.31	1.26	1.15	1.11	1.09	1.1	1.27	1.72	1.63	1.2	1.52	1.42	1.5	1.65	1.74
Return on Capital (%)	11.46	11.73	11.35	10.95	10.61	10.8	11.98	15.14	13.79	10.83	15.18	16.02	17.19	16.46	15.69
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	36.3	38.17	37.19	35.9	35.23	35.6	35.28	41.08	39.4	32.76	48.13	41.9	39.07	40.84	41.4
Profit Margin (%)	24.42	25.79	25.25	24.44	24.22	24.45	26.18	32.73	31.21	26.29	37.22	32.36	30.08	31.64	32.03
Net Income to Common Margin (%)	24.42	25.79	25.25	24.07	23.4	23.65	25.44	32.05	30.54	25.4	37.22	32.36	30.08	31.64	32.03
Effective Tax Rate (%)	31.86	31.9	32.06	31.64	30.4	30.96	25.67	19.47	20.51	19.79	21.23	20.93	21.71	21.35	22.02
Dvd Payout Ratio (%)	30.1	77.36	31.42	32.43	32.52	32.33	29.42	23.1	27.33	33.83	22.29	24.91	27.31	26.75	26.12
Sustainable Growth Rate (%)	8.56	2.81	8.18	7.92	7.81	7.89	8.9	12.19	10.37	7.09	12.07	12.43	12.82	12.33	11.78

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	112	104	107	104	104	102	2	9	2	1	13	10	1	- -	13
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	112	104	107	104	104	102	2	9	2	1	13	10	1	- -	13
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.49	9.78	9.58	9.11	9.01	9.17	10.36	10.94	11.47	10.32	9.37	7.73	9.29	10.34	11.52
Long-Term Debt/Equity (%)	5.15	4.78	4.85	4.46	4.39	4.08	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.34
Long-Term Debt/Capital (%)	4.9	4.56	4.62	4.27	4.2	3.92	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.33
Long-Term Debt/Total Assets (%)	0.54	0.47	0.47	0.43	0.42	0.4	0.01	0.03	0.01	- -	0.03	0.03	- -	- -	0.04
Total Debt/Equity (%)	5.15	4.78	4.85	4.46	4.39	4.08	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.34
Total Debt/Capital (%)	4.9	4.56	4.62	4.27	4.2	3.92	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.33
Total Debt/Total Assets (%)	0.54	0.47	0.47	0.43	0.42	0.4	0.01	0.03	0.01	- -	0.03	0.03	- -	- -	0.04
Net Debt to Equity	-18.15	-29.86	-50.5	-41.31	-16.24	-26.58	-17.19	-40.48	-28.2	-64.24	-123.66	-33.53	-90.44	-101.21	-92.66
Net Debt/Capital (%)	-22.17	-42.58	-102.04	-70.37	-19.38	-36.21	-20.76	-68.02	-39.28	-179.64	522.66	-50.43	-945.67	8,352.99	-1,262.72
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.49	9.78	9.58	9.11	9.01	9.17	10.36	10.94	11.47	10.32	9.37	7.73	9.29	10.34	11.52
Long-Term Debt/Equity (%)	5.15	4.78	4.85	4.46	4.39	4.08	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.34
Long-Term Debt/Capital (%)	4.9	4.56	4.62	4.27	4.2	3.92	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.33
Long-Term Debt/Total Assets (%)	0.54	0.47	0.47	0.43	0.42	0.4	0.01	0.03	0.01	- -	0.03	0.03	- -	- -	0.04
Total Debt/Equity (%)	5.15	4.78	4.85	4.46	4.39	4.08	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.34
Total Debt/Capital (%)	4.9	4.56	4.62	4.27	4.2	3.92	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.33
Total Debt/Total Assets (%)	0.54	0.47	0.47	0.43	0.42	0.4	0.01	0.03	0.01	- -	0.03	0.03	- -	- -	0.04
CFO/Total Liabilities	2.2	1.92	1.73	1.67	1.31	1.97	1.93	2.45	2.24	2.11	1.8	1.9	1.7	2.02	2.22
CFO/CapEx	19.1	10.98	15.17	8.27	9.13	18.59	13.84	16.6	12.04	18.83	10.54	8.58	5.55	12.53	12.23
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,774	3,345	4,328	4,232	4,238	5,865	6,055	6,146	7,614	7,654	8,409	8,584	6,999	8,396	7,184
- Cash & Cash Equivalents	506	752	1,226	1,068	488	767	469	1,198	887	2,185	4,277	842	2,682	3,373	3,548
+ Preferred Equity and Hybrid Capital	- -	- -	- -	145	145	145	145	145	145	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	4	4	4	5	5	2	6	4	3	11	16	20	23	23
+ Total Debt	112	104	107	104	104	102	2	9	2	1	13	10	1	- -	13
Enterprise Value	-5,840	-6,821	-5,702	-6,107	-5,773	-4,299	-2,991	-3,431	-1,694	-6,977	-10,294	-4,470	-5,347	-4,091	-5,423
Total Capital	2,282	2,275	2,322	2,438	2,471	2,603	2,720	2,946	3,141	3,401	3,461	2,491	2,966	3,333	3,828
Total Debt/Capital (%)	4.9	4.56	4.62	4.27	4.2	3.92	0.06	0.3	0.08	0.02	0.36	0.39	0.05	- -	0.33
Total Debt / EV	-0.02	-0.02	-0.02	-0.02	-0.02	-0.02	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	3,839	3,382	4,309	4,315	4,331	5,867	6,068	6,195	7,782	7,666	8,491	8,671	7,031	8,473	7,312
Diluted Enterprise Value	-5,776	-6,784	-5,721	-6,024	-5,680	-4,297	-2,978	-3,381	-1,526	-6,965	-10,213	-4,383	-5,314	-4,014	-5,295
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	1,050	1,044	1,033	1,071	1,089	1,127	1,220	1,325	1,350	1,347	1,426	1,509	1,586	1,664	1,768
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	407	384	362	361	291	455	427	553	513	624	598	559	489	578	645
TTM Free Cash Flow to Firm	386	349	338	317	259	430	396	519	470	591	541	494	401	532	592

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.94	9.69	12.75	13.61	16.7	13.63	15.33	11.93	16.55	12.97	15.69	17.55	17.55	15.93	12.34
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-5,840	-6,821	-5,702	-6,107	-5,773	-4,299	-2,991	-3,431	-1,694	-6,977	-10,294	-4,470	-5,347	-4,091	-5,423
Low Price	18.74	19.38	20.16	22.92	22.82	23.13	33.47	37.5	38.67	34.26	50.89	51.83	37.26	45.16	48.32
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	14.97	12.56	16.51	16.74	17	22.02	19.55	14.59	18.88	22.41	16	17.75	14.74	16.1	12.91
Price/Earnings Average	15.46	14	15.53	16.28	16.54	17.3	18.58	16.04	16.07	19.92	16.04	17.17	14.05	14.32	14.22
Price/Earnings High	17.01	15.24	17.48	17.19	18.59	22.34	19.98	18.04	19.15	23.37	17.84	19.5	18.26	18.81	16.07
Price/Earnings Low	13.11	12.56	13.26	14.96	14.52	13.7	17.05	13.92	14.44	15.03	14.32	15.55	11.29	12.22	11.96
Price/Book Value	1.74	1.54	1.96	1.94	1.91	2.49	2.35	2.21	2.55	2.25	2.45	3.48	2.38	2.54	1.89
Price/Book Value Average	1.8	1.72	1.84	1.88	1.86	1.96	2.24	2.42	2.17	2	2.45	3.37	2.27	2.26	2.09
Price/Book Value High	1.98	1.87	2.07	1.99	2.09	2.53	2.41	2.73	2.58	2.35	2.73	3.82	2.95	2.96	2.36
Price/Book Value Low	1.53	1.54	1.57	1.73	1.63	1.55	2.05	2.1	1.95	1.51	2.19	3.05	1.82	1.93	1.76
Price/Tangible Book Value	1.86	1.64	2.1	2.08	2.05	2.66	2.5	2.33	2.68	2.36	2.56	3.71	2.51	2.67	1.98
Price/Tangible Book Value Average	1.92	1.83	1.97	2.02	1.99	2.09	2.37	2.56	2.28	2.1	2.57	3.59	2.4	2.37	2.18
Price/Tangible Book Value High	2.11	1.99	2.22	2.13	2.24	2.7	2.55	2.88	2.72	2.46	2.86	4.08	3.12	3.12	2.46
Price/Tangible Book Value Low	1.63	1.64	1.69	1.85	1.75	1.65	2.18	2.22	2.05	1.58	2.29	3.25	1.93	2.02	1.83
Price/Sales	3.66	3.24	4.17	4.03	3.98	5.21	4.97	4.68	5.77	5.69	5.95	5.75	4.43	5.09	4.14
Price/Sales Average	3.78	3.61	3.92	3.92	3.87	4.09	4.73	5.14	4.91	5.06	5.97	5.56	4.23	4.53	4.56
Price/Sales High	4.15	3.93	4.42	4.14	4.35	5.28	5.08	5.78	5.85	5.94	6.64	6.31	5.49	5.95	5.15
Price/Sales Low	3.2	3.24	3.35	3.6	3.4	3.24	4.34	4.46	4.41	3.82	5.33	5.03	3.39	3.87	3.83
Price/Cash Flow	9.42	8.81	11.91	11.96	14.87	12.9	14.23	11.21	15.18	12.28	14.2	15.5	14.39	14.66	11.33
Price/Cash Flow Average	9.73	9.82	11.2	11.63	14.47	10.13	13.52	12.32	12.92	10.92	14.25	14.99	13.71	13.05	12.49
Price/Cash Flow High	10.71	10.69	12.61	12.27	16.26	13.08	14.54	13.86	15.39	12.81	15.84	17.03	17.82	17.13	14.11
Price/Cash Flow Low	8.25	8.81	9.57	10.69	12.7	8.02	12.41	10.69	11.61	8.24	12.71	13.57	11.01	11.13	10.5
Price/Free Cash Flow Average	10.27	10.81	11.99	13.23	16.25	10.7	14.57	13.11	14.09	11.54	15.74	16.97	16.73	14.18	13.6
Price/Free Cash Flow High	11.3	11.76	13.5	13.96	18.26	13.82	15.67	14.75	16.79	13.53	17.5	19.27	21.74	18.62	15.36
Price/Free Cash Flow Low	8.7	9.69	10.24	12.16	14.26	8.48	13.38	11.38	12.66	8.7	14.05	15.36	13.44	12.1	11.43
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	21.4	19.38	25.1	25.65	26.72	37.2	38.37	39.3	50.57	51.09	56.85	59.2	48.66	59.49	52.17
High Price	24.32	23.52	26.58	26.33	29.21	37.73	39.22	48.59	51.3	53.28	63.4	65.02	60.29	69.52	64.94
Enterprise Value Average	-5,717	-6,437	-5,960	-6,224	-5,889	-5,558	-3,292	-2,822	-2,826	-7,825	-10,269	-4,754	-5,674	-5,016	-4,693
Enterprise Value High	-5,326	-6,107	-5,448	-5,995	-5,379	-4,215	-2,858	-1,978	-1,585	-6,648	-9,327	-3,626	-3,674	-2,675	-3,665
Enterprise Value Low	-6,310	-6,821	-6,555	-6,557	-6,392	-6,516	-3,764	-3,713	-3,486	-9,498	-11,176	-5,538	-6,987	-6,113	-5,953

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	176	173	172	165	159	158	158	156	151	150	148	145	144	141	138
Diluted Weighted Avg Shares	179	175	172	168	162	158	158	158	154	150	149	146	144	142	140
Basic Weighted Avg Shares	179	175	172	168	162	158	158	158	154	150	149	146	144	142	140
Revenue per Share	5.85	5.98	6.02	6.37	6.72	7.14	7.72	8.4	8.77	8.98	9.55	10.3	10.98	11.68	12.61
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.43	1.54	1.52	1.53	1.57	1.69	1.96	2.69	2.68	2.28	3.55	3.33	3.3	3.7	4.04
Basic EPS from Cont Ops	1.45	1.56	1.52	1.56	1.65	1.76	2.02	2.78	2.75	2.36	3.62	3.41	3.36	3.75	4.07
Diluted EPS, GAAP	1.43	1.54	1.52	1.53	1.57	1.69	1.96	2.69	2.68	2.28	3.55	3.33	3.3	3.7	4.04
Diluted EPS from Cont Ops	1.45	1.56	1.52	1.56	1.65	1.76	2.02	2.78	2.75	2.36	3.62	3.41	3.36	3.75	4.07
Dividend per Share	0.44	1.21	0.48	0.52	0.58	0.61	0.64	0.69	0.8	0.85	0.82	0.87	0.93	1.02	1.07
Cash Flow per Share	2.27	2.2	2.11	2.14	1.8	2.88	2.7	3.51	3.33	4.16	4	3.82	3.38	4.06	4.6
Free Cash Flow per Basic Share	2.15	2	1.97	1.89	1.6	2.73	2.5	3.3	3.06	3.94	3.62	3.37	2.77	3.73	4.23
Cash & Equivalents per Share	55.18	59.53	58.82	64.2	64.72	66.06	58.27	62.26	62.83	97.69	126.61	90.2	85.99	88.63	91.81
Book Value per Share	12.28	12.56	12.82	13.25	13.98	14.91	16.3	17.82	19.86	22.68	23.24	17	20.47	23.45	27.53
Tangible Book Value per Share	11.53	11.8	11.96	12.36	13.06	13.99	15.37	16.88	18.87	21.67	22.19	15.94	19.35	22.31	26.37