FSBW
FS Bancorp Inc
Price:  
30.57 
USD
Volume:  
7,462.00
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 7.7%.

The Cost of Equity of FS Bancorp Inc (FSBW) is 8.40%.
The Cost of Debt of FS Bancorp Inc (FSBW) is 5.00%.

Range Selected
Cost of equity 7.10% - 9.70% 8.40%
Tax rate 19.50% - 20.30% 19.90%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 8.7% 7.7%
WACC

FSBW WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.58 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.70%
Tax rate 19.50% 20.30%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 8.7%
Selected WACC 7.7%