Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 976.8 810.6 551.5 603.9 562.5 717.5 -
Change - -17.01% -31.97% 9.51% -6.86% 27.55% -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 717.5 717.5
Change - -17.01% -31.97% 9.51% -6.86% 27.55% 0%
P/E 12.8x 11.5x 11.5x -19.2x 10.9x 11.7x 10.8x
PBR 1.73x 1.79x 1.17x 1.21x 1.03x 1.26x 1.19x
PEG - -1.8x -0.4x 0x -0x 0.6x 1.2x
Capitalization / Revenue 4.27x 3.71x 2.85x 3.14x 2.52x 2.93x 2.76x
EV / Revenue 0x 0x 0x 0x 0x 2.93x 2.76x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x 0x 7.96x 7.6x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 2.1 2.18 2.24 2.24 2.24 2.24 2.24
Rate of return 3.73% 4.62% 6.92% 7.15% 7.58% 5.95% 5.95%
EPS 2 4.39 4.11 2.82 -1.63 2.71 3.207 3.494
Distribution rate 47.8% 53% 79.4% -137% 82.7% 69.9% 64.1%
Net sales 1 228.8 218.6 193.2 192.4 222.9 245.1 260.3
EBITDA - - - - - - -
EBIT 1 93.36 89.87 59.68 -36.42 76.91 90.12 94.45
Net income 1 76.65 71.48 48.09 -28.04 52.24 61.6 67.05
Net Debt - - - - - - -
Reference price 2 56.37 47.18 32.38 31.35 29.55 37.62 37.62
Nbr of stocks (in thousands) 17,328 17,181 17,031 19,263 19,035 19,071 -
Announcement Date 1/26/22 1/25/23 1/24/24 1/29/25 1/28/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.73x - - 5.95% 717M
6.11x - - 5.13% 334B
17.74x - - 0.95% 106B
14.66x - - 4.63% 75.52B
7.91x - - 6.42% 62.02B
5.04x - - 5.97% 57.05B
18.84x - - 2.85% 51.81B
12.86x - - 5.42% 43.04B
9.27x - - 4.67% 41.24B
10.57x - - 3.8% 34.07B
Average 11.48x 4.58% 80.53B
Weighted average by Cap. 10.05x 4.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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