Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 976.8 810.6 551.5 603.9 562.5 747.5 -
Change - -17.01% -31.97% 9.51% -6.86% 32.9% -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 747.5 747.5
Change - -17.01% -31.97% 9.51% -6.86% 32.9% 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 8.29x 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% 5.72% 5.72%
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 39.19 39.19
Nbr of stocks (in thousands) 17,328 17,181 17,031 19,263 19,035 19,074 -
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.($)
12.2x - - 5.72% 748M
6.49x - - 4.86% 345B
17.37x - - 0.98% 105B
15.21x - - 4.42% 80.69B
8.18x - - 6.15% 67.6B
5.05x - - 5.97% 57.34B
17.91x - - 2.96% 49.84B
12.85x - - 5.41% 43.37B
9.2x - - 4.67% 41.24B
11.13x - - 3.62% 37.76B
Average 11.56x 4.47% 82.93B
Weighted average by Cap. 10.13x 4.35%

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.