Skip to content
DeepViews
VALUATION

FDBC WACC: 14.29% for Fidelity D & D Bancorp, Inc. Common Stock

Current inputs imply a 8.38% cost of equity and a 38.46% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Fidelity D & D Bancorp, Inc. Common Stock Common Stock (FDBC) WACC Results
Weighted Average Cost of Capital
14.29%
Cost of Equity
8.38%
Risk-Free Rate5.22%
Beta0.62
Market Risk Premium4.23%
Cost of Debt
30.38%
Pre-Tax Cost of Debt38.46%
Tax Rate21.00%
Tax Shield8.08%
Capital Structure
Equity: 73.13%($326.09M)
Debt: 26.87%($119.80M)
Equity Component
6.13%
73.13% × 8.38%
Debt Component
8.16%
26.87% × 30.38%

Fidelity D & D Bancorp, Inc. Common Stock (FDBC) WACC in context

Fidelity D & D Bancorp, Inc. Common Stock (FDBC) currently screens with an estimated WACC of 14.29%. That blends a 8.38% cost of equity, a 38.46% pre-tax cost of debt, and a 73.13% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What FDBC WACC implies

A 14.29% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates FDBC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.62 and equity accounts for 73.13% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

FDBC WACC — Fidelity D & D Bancorp, Inc. Common Stock Free WACC Calculator — Weighted Average Cost of Capital | DeepViews