The WACC of FS Bancorp Inc (FSBW) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.70% | 8.50% |
| Tax rate | 20.10% - 20.70% | 20.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 9.0% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.75 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.70% |
| Tax rate | 20.10% | 20.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 9.0% |
| Selected WACC | 7.9% | |