FSBW
FS Bancorp Inc
Price:  
32.66 
USD
Volume:  
17,006.00
United States | Thrifts & Mortgage Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSBW WACC - Weighted Average Cost of Capital

The WACC of FS Bancorp Inc (FSBW) is 7.6%.

The Cost of Equity of FS Bancorp Inc (FSBW) is 8.35%.
The Cost of Debt of FS Bancorp Inc (FSBW) is 5.00%.

Range Selected
Cost of equity 7.30% - 9.40% 8.35%
Tax rate 20.10% - 20.70% 20.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.5% 7.6%
WACC

FSBW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.73 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.40%
Tax rate 20.10% 20.70%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.5%
Selected WACC 7.6%