As of 2024-12-12, the Intrinsic Value of FS Bancorp Inc (FSBW) is
73.41 USD. This FSBW valuation is based on the model Peter Lynch Fair Value.
With the current market price of 46.03 USD, the upside of FS Bancorp Inc is
59.48%.
73.41 USD
Intrinsic Value
FSBW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
73.41 - 73.41 |
73.41 |
59.48% |
| P/E |
56.61 - 80.96 |
64.17 |
39.4% |
| DDM - Stable |
49.57 - 110.92 |
80.24 |
74.3% |
| DDM - Multi |
51.72 - 91.06 |
66.06 |
43.5% |
FSBW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
359.95 |
| Beta |
0.89 |
| Outstanding shares (mil) |
7.82 |
| Enterprise Value (mil) |
409.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.51% |
| Cost of Debt |
5.00% |
| WACC |
7.08% |