DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

FS Bancorp, Inc. (FSBW)

Financial Services | Banks - Regional

Today's Price

$44.37

Today's Fair Value

$46.44 +4.67%

Margin of Safety

+4.46%

Projected Value (5Y)

$74.79 +68.56%

Dividends Paid (5Y)

$9.52

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.1% | CAGR (5y): 6.74%

Diluted Shares Growth Rate

Regression: 2.63% | CAGR (5y): -2.55%

Dividend Growth Rate

Regression: 26.98% | CAGR (5y): 17.66%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate