FS Bancorp, Inc.
Bear Case (25th pct.)
-155.2% vs price
Base Case (Median)
22.5% vs price
Bull Case (75th pct.)
35.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-99.73 | -332.9% | High (40%) |
| PE Comparable | $52.47 | 22.5% | Medium (25%) |
| Graham Number | $63.22 | 47.6% | High (80%) |
Based on 3 out of 8 methods, FSBW appears fairly valued at the current price of $42.82. The base case fair value of $52.47 implies 22.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.