WASHINGTON TRUST BANCORP INC (WASH)
State Commercial Banks · Financial Services · $669M
Intrinsic Value (Consensus)
$46.74
Current Price
$35.13
Margin of Safety
+33%
33% Below Intrinsic Value
Value: $47
Price: $35
Valuation Model Estimates
Current Price: $35.13
DCF (Discounted Cash Flow)
$64.71
Graham Number
$41.72
Earnings Power Value
$26.31
Relative Value (P/E)
$54.20
Dividend Discount Model
$10.57
Consensus Value
$46.74
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
67
Profitability
15/25
Strength
17/25
Valuation
22/25
Growth
13/25
Financial Health Signals
High free cash flow yield (11.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.71
- EPS (Forward)
- $2.85
- Book Value
- $28.55
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 9.6%
- Debt/Equity
- —
- Revenue Growth
- 19.7%
- Earnings Growth
- 5.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance