The WACC of FS Bancorp Inc (FSBW) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.00% | 7.70% |
| Tax rate | 20.10% - 20.70% | 20.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.4% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.00% |
| Tax rate | 20.10% | 20.70% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.2% | |