Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 976.8 810.6 551.5 603.9 562.5 747.6 -
Change - -17.01% -31.97% 9.51% -6.86% 32.91% -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 747.6 747.6
Change - -17.01% -31.97% 9.51% -6.86% 32.91% 0%
P/E 12.8x 11.5x 11.5x -19.2x 10.9x 12.2x 11.1x
PBR 1.73x 1.79x 1.17x 1.21x 1.03x 1.31x 1.24x
PEG - -1.8x -0.4x 0x -0x 0.7x 1.1x
Capitalization / Revenue 4.27x 3.71x 2.85x 3.14x 2.52x 3.05x 2.87x
EV / Revenue 0x 0x 0x 0x 0x 3.05x 2.87x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x 0x 8.3x 7.91x
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% 5.71% 5.71%
EPS 2 4.39 4.11 2.82 -1.63 2.71 3.211 3.54
Distribution rate 47.8% 53% 79.4% -137% 82.7% 69.8% 63.3%
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 61.76 67.95
Net Debt - - - - - - -
Reference price 2 56.37 47.18 32.38 31.35 29.55 39.20 39.20
Nbr of stocks (in thousands) 17,328 17,181 17,031 19,263 19,035 19,071 -
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.($)
12.21x - - 5.71% 748M
6.83x - - 4.62% 361B
17.71x - - 0.95% 108B
15.3x - - 4.44% 79.22B
8.22x - - 6.16% 65.41B
5.28x - - 5.7% 59.77B
18.7x - - 2.88% 51.3B
13.11x - - 5.28% 43.83B
9.24x - - 4.65% 41.42B
10.6x - - 3.79% 34.31B
Average 11.72x 4.42% 84.49B
Weighted average by Cap. 10.33x 4.23%

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.