FS Bancorp, Inc. (FSBW)
Savings Institutions, Not Federally Chartered · Financial Services · $644M
Intrinsic Value (Consensus)
$69.54
Current Price
$85.80
Margin of Safety
-19%
19% Above Intrinsic Value
Value: $70
Price: $86
Valuation Model Estimates
Current Price: $85.80
DCF (Discounted Cash Flow)
$87.78
Graham Number
$62.92
Earnings Power Value
$41.65
Relative Value (P/E)
$85.80
Dividend Discount Model
Not applicable
—
Consensus Value
$69.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.29
- EPS (Forward)
- $4.38
- Book Value
- $41.02
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.8%
- Debt/Equity
- 61%
- Revenue Growth
- 44.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance