This paper develops a risk-based pricing model of deposit insurance. In this case, we considered some impact factors of deposit insurance premium rates which are stochastic interest rate, bank capital forbearance, jump risk, financial leverage and moral hazard for deriving a closed-form formula, and we studied the effects on the valuation of deposit insurance. In the other part, we utilized the numerical experiment to analyze the effects on different sources of premium rates, and compared it to the deposit insurance put of Merton (1977) and the deposit insurance premium rates under the capital forbearance of Lee et al. (2005). Moreover, we showed that how do capital forbearance rate, forbearance period, jump frequency, jump size, bank debt-to-asset ratio and moral hazard of bank affect premium rates as well.