ValueOfStock

FSBW FS Bancorp, Inc.

Intrinsic Value - Average Output
274.54
Current Price
37.59
Evaluations
20
219.632
13.69  
13.69

Graham's valuation

13.69
EPS 4.3
P/E of company with no growth 8.74186
Growth Rate (Projection) 94.940476190476
g 2
Average yield of AAA corp. bond 4,4
Y (current yield on AAA corp. bonds) 4,39

Graham's valuation

13.69
Current Price 37.59
Difference 13.69
Difference in $ 13.69
Margin of Safety 20.00%
Acceptable Buy Price 219.632

Discounted Cash Flow Valuation

78,52

Free cash flow

Growth rate 8.82%
Average growth rate: 11.03%
WACC/Discount Rate: 10%

Future Free cash flow

Dividend Discount Model Valuation

51.390
Current Price 37.59
Average growth rate: 94.940476190476

Stock Screener

Market Cap 293,123,808.00
Price to Earnings 8,5
Earnings Per Share 4.3
Day's Change 60
52 Week High -0.028682185
Open Price 37.22
52 Week Low 0.44133437
Beta 60
Volatility 60
Prev Close 37.33
RSI (14) 60
Highest Price 37.92
Lowest Price 37.22
Volume 17910
Inst Own 60
Shs Outstand 7797920
Target Price 60
Current Price 37.59
Close price 37.33

Yearly Dividends

Dividend 4 Years Ago 0.1000
Dividend 3 Years Ago 0.1050
Dividend 2 Years Ago 0.1500
Dividend 1 Year Ago 0.2000
Dividend Current Year 0.2500
Growth Rate 1 Year Ago 25.0000
Growth Rate 2 Years Ago 66.6667
Growth Rate 3 Years Ago 138.0952
Growth Rate 4 Years Ago 150.0000
Average Growth Rate 94.9405
Dividend Data

Dividend 12.70%
Dividend yield 25.60%
Payout Payout
Moving Averages

20 Day Moving Average 12.70%
50 Day Moving Average 25.60%
200 Day Moving Average Payout
Business Metrics

ROA 4,38
ROE 8,5
ROI 60
Gross Margin 60
Operating Margin 60
Profit Margin 60
Income 60
Sales 60
Price to Free Cash flow 60