FSBW
FS Bancorp Inc
Price:  
43.21 
USD
Volume:  
14,687.00
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 7.2%.

The Cost of Equity of FS Bancorp Inc (FSBW) is 7.70%.
The Cost of Debt of FS Bancorp Inc (FSBW) is 5.00%.

Range Selected
Cost of equity 6.40% - 9.00% 7.70%
Tax rate 20.10% - 20.70% 20.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.4% 7.2%
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 0.54 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.00%
Tax rate 20.10% 20.70%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.4%
Selected WACC 7.2%