What is the intrinsic value of FSBW?
As of 2025-07-12, the Intrinsic Value of FS Bancorp Inc (FSBW) is
74.22 USD. This FSBW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 42.18 USD, the upside of FS Bancorp Inc is
75.96%.
Is FSBW undervalued or overvalued?
Based on its market price of 42.18 USD and our intrinsic valuation, FS Bancorp Inc (FSBW) is undervalued by 75.96%.
74.22 USD
Intrinsic Value
FSBW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
74.22 - 74.22 |
74.22 |
75.96% |
| P/E |
53.29 - 83.29 |
66.43 |
57.5% |
| DDM - Stable |
43.57 - 110.64 |
77.11 |
82.8% |
| DDM - Multi |
40.19 - 78.39 |
53.04 |
25.7% |
FSBW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
324.79 |
| Beta |
0.75 |
| Outstanding shares (mil) |
7.70 |
| Enterprise Value (mil) |
374.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.76% |
| Cost of Debt |
5.00% |
| WACC |
8.14% |