Company Valuation: Washington Trust Bancorp, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 976.8 810.6 551.5 603.9 562.5 729.4 -
Change - -17.01% -31.97% 9.51% -6.86% 29.68% -
Enterprise Value (EV) 976.8 810.6 551.5 603.9 562.5 729.4 729.4
Change - -17.01% -31.97% 9.51% -6.86% 29.68% 0%
P/E 12.8x 11.5x 11.5x -19.2x 10.9x 12.1x 10.9x
PBR 1.73x 1.79x 1.17x 1.21x 1.03x 1.3x 1.23x
PEG - -1.8x -0.4x 0x -0x 0.7x 1.1x
Capitalization / Revenue 4.27x 3.71x 2.85x 3.14x 2.52x 2.98x 2.8x
EV / Revenue 0x 0x 0x 0x 0x 2.98x 2.8x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x -0x 0x 8.09x 7.72x
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% 5.79% 5.79%
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 38.72 38.72
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.($)
11.91x - - 5.86% 729M
6.63x - - 4.78% 350B
16.6x - - 1.02% 100B
15.29x - - 4.39% 80.26B
7.68x - - 6.55% 62.17B
5.08x - - 5.96% 56.35B
16.84x - - 3.19% 46.88B
12.93x - - 5.45% 43.38B
9.02x - - 4.77% 40.44B
10.97x - - 3.72% 37.23B
Average 11.29x 4.57% 81.82B
Weighted average by Cap. 9.91x 4.39%

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.