Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 976.8 810.6 551.5 603.9 562.5 665.8 -
Change - -17.01% -31.97% 9.51% -6.86% 18.36% -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 665.8 665.8
Change - -17.01% -31.97% 9.51% -6.86% 18.36% 0%
P/E 12.8x 11.5x 11.5x -19.2x 10.9x 11.2x 10.2x
PBR 1.73x 1.79x 1.17x 1.21x 1.03x 1.17x 1.11x
PEG - -1.8x -0.4x 0x -0x 0.7x 1.05x
Capitalization / Revenue 4.27x 3.71x 2.85x 3.14x 2.52x 2.74x 2.6x
EV / Revenue 0x 0x 0x 0x 0x 2.74x 2.6x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x 0x 7.59x 7.17x
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% 6.41% 6.41%
EPS 2 4.39 4.11 2.82 -1.63 2.71 3.116 3.419
Distribution rate 47.8% 53% 79.4% -137% 82.7% 71.9% 65.5%
Net sales 1 228.8 218.6 193.2 192.4 222.9 242.9 256.5
EBITDA - - - - - - -
EBIT 1 93.36 89.87 59.68 -36.42 76.91 87.76 92.89
Net income 1 76.65 71.48 48.09 -28.04 52.24 59.82 65.59
Net Debt - - - - - - -
Reference price 2 56.37 47.18 32.38 31.35 29.55 34.92 34.92
Nbr of stocks (in thousands) 17,328 17,181 17,031 19,263 19,035 19,066 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.21x - - 6.41% 666M
5.91x - - 5.31% 323B
19.34x - - 0.9% 102B
14.29x - - 4.76% 73.95B
7.78x - - 6.62% 61.38B
4.79x - - 6.3% 54.15B
17.35x - - 3.08% 47.8B
10.02x - - 4.24% 45.25B
12.9x - - 5.41% 43.47B
10.2x - - 5.58% 33.05B
Average 11.38x 4.86% 78.47B
Weighted average by Cap. 10.02x 4.68%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!