The WACC of FS Bancorp Inc (FSBW) is 7.7%.
| 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% |
| 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% | |