investorscraft@gmail.com

Intrinsic Value of FS Bancorp, Inc. (FSBW)

Previous Close$42.18
Intrinsic Value
Upside potential
Previous Close
$42.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FS Bancorp, Inc. operates as the holding company for 1st Security Bank of Washington, a community-focused financial institution serving consumers and businesses in Washington State. The company generates revenue primarily through traditional banking activities, including commercial and residential lending, deposit services, and wealth management. Its loan portfolio emphasizes commercial real estate, small business loans, and residential mortgages, catering to local economic needs. FS Bancorp differentiates itself through personalized customer service, deep community ties, and a relationship-driven approach, positioning it as a trusted regional player. The bank competes in a fragmented Pacific Northwest market, where its niche focus on underserved segments and agile decision-making provide an edge over larger national competitors. While not a market leader in scale, FS Bancorp maintains stable profitability by balancing prudent risk management with targeted growth in higher-yielding loan categories.

Revenue Profitability And Efficiency

FS Bancorp reported $142.0 million in revenue for the period, with net income of $35.0 million, reflecting a healthy net margin of approximately 24.7%. The company's efficiency is underscored by its ability to generate $50.8 million in operating cash flow with no reported capital expenditures, indicating lean operations. Diluted EPS of $4.53 demonstrates effective earnings distribution across its 7.7 million outstanding shares.

Earnings Power And Capital Efficiency

The bank exhibits consistent earnings power, with interest income from its loan portfolio driving profitability. Capital efficiency appears strong, as evidenced by the absence of significant capital expenditures and the generation of substantial operating cash flow relative to net income. This suggests effective reinvestment of earnings into core lending activities rather than infrastructure.

Balance Sheet And Financial Health

FS Bancorp maintains $33.4 million in cash and equivalents against $355.0 million in total debt, indicating a leveraged but typical banking structure. The balance sheet reflects a traditional community bank profile, with loans representing the primary asset class. The debt level appears manageable given the company's cash flow generation and profitability metrics.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by its regional focus and diversified loan book. FS Bancorp maintains a shareholder-friendly dividend policy, distributing $1.10 per share annually. This payout represents a sustainable 24.3% of diluted EPS, allowing for both income distribution and retained earnings to support future growth initiatives.

Valuation And Market Expectations

Market expectations appear balanced, with the company trading at a P/E multiple of approximately 7.7x based on current EPS. This valuation reflects the bank's regional focus and moderate growth prospects, typical for community banking institutions. Investors likely price in steady performance rather than aggressive expansion.

Strategic Advantages And Outlook

FS Bancorp's strategic advantages lie in its localized expertise, relationship banking model, and operational efficiency. The outlook remains stable, with the bank well-positioned to benefit from regional economic trends. Potential risks include interest rate sensitivity and competitive pressures, but the company's niche focus and conservative management provide resilience.

Sources

Company SEC filings (10-K), investor relations materials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount