Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 976.8 810.6 551.5 603.9 562.5 744.5 - -
Change - -17.01% -31.97% 9.51% -6.86% 32.37% - -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 744.5 744.5 744.5
Change - -17.01% -31.97% 9.51% -6.86% 32.37% 0% 0%
P/E 12.8x 11.5x 11.5x -19.2x 10.9x 11.5x 10.9x 10.5x
PBR 1.73x 1.79x 1.17x 1.21x 1.03x 1.38x 1.3x 1.22x
PEG - -1.8x -0.4x 0x -0x 0.5x 1.8x 3x
Capitalization / Revenue 4.27x 3.71x 2.85x 3.14x 2.52x 3.02x 2.83x 2.72x
EV / Revenue 0x 0x 0x 0x 0x 3.02x 2.83x 2.72x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x -0x 0x 8.14x 7.82x 7.44x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.1 2.18 2.24 2.24 2.24 2.24 2.24 2.24
Rate of return 3.73% 4.62% 6.92% 7.15% 7.58% 5.74% 5.74% 5.74%
EPS 2 4.39 4.11 2.82 -1.63 2.71 3.38 3.585 3.71
Distribution rate 47.8% 53% 79.4% -137% 82.7% 66.3% 62.5% 60.4%
Net sales 1 228.8 218.6 193.2 192.4 222.9 246.9 262.9 273.9
EBITDA - - - - - - - -
EBIT 1 93.36 89.87 59.68 -36.42 76.91 91.42 95.23 100.1
Net income 1 76.65 71.48 48.09 -28.04 52.24 64.92 68.92 71.46
Net Debt - - - - - - - -
Reference price 2 56.37 47.18 32.38 31.35 29.55 39.02 39.02 39.02
Nbr of stocks (in thousands) 17,328 17,181 17,031 19,263 19,035 19,081 - -
Announcement Date 26/01/22 25/01/23 24/01/24 29/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.54x - - 5.74% 74Cr
13.31x - - 1.92% 88TCr
5.99x - - 5.2% 42TCr
6.71x - - 4.77% 37TCr
11.51x - - 2.37% 35TCr
6.21x - - 5% 34TCr
6.67x - - 4.79% 31TCr
11.09x - - 4.68% 31TCr
17.36x - - 2.43% 28TCr
11.23x - - 2.3% 25TCr
Average 10.16x 3.92% 35TCr
Weighted average by Cap. 10.27x 3.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Washington Trust Bancorp, Inc.

Historical PBR trend

Valuation ratios - PBR - Washington Trust Bancorp, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Washington Trust Bancorp, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Washington Trust Bancorp, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Washington Trust Bancorp, Inc.
  1. Stock Market
  2. Stocks
  3. WASH Stock
  4. Valuation Washington Trust Bancorp, Inc.