The WACC of FS Bancorp Inc (FSBW) is 7.8%.
Range | Selected | |
Cost of equity | 7.20% - 9.40% | 8.30% |
Tax rate | 20.10% - 20.70% | 20.40% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.8% - 8.7% | 7.8% |
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 | 7.20% | 9.40% |
Tax rate | 20.10% | 20.70% |
Debt/Equity ratio | 0.14 | 0.14 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.8% | 8.7% |
Selected WACC | 7.8% | |