Washington Trust Bancorp, Inc. (WASH) DCF Valuation

Washington Trust Bancorp, Inc. (WASH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Washington Trust Bancorp, Inc. (WASH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or analyst, this (WASH) DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Washington Trust Bancorp, Inc., you can adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 200.5 226.9 228.8 218.6 190.0 188.4 186.7 185.1 183.4 181.8
Revenue Growth, % 0 13.16 0.85638 -4.47 -13.06 -0.87912 -0.87912 -0.87912 -0.87912 -0.87912
EBITDA 92.4 93.3 102.5 95.5 61.3 78.3 77.6 77.0 76.3 75.6
EBITDA, % 46.09 41.1 44.79 43.69 32.27 41.59 41.59 41.59 41.59 41.59
Depreciation 4.2 4.1 4.3 4.3 4.8 3.9 3.9 3.8 3.8 3.8
Depreciation, % 2.12 1.8 1.88 1.98 2.55 2.07 2.07 2.07 2.07 2.07
EBIT 88.2 89.2 98.2 91.2 56.5 74.4 73.8 73.1 72.5 71.9
EBIT, % 43.98 39.3 42.91 41.71 29.72 39.52 39.52 39.52 39.52 39.52
Total Cash 1,037.9 1,096.8 1,221.4 1,112.4 90.2 168.6 167.1 165.6 164.2 162.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -3.1 -3.4 -3.5 -6.1 -5.0 -3.8 -3.8 -3.7 -3.7 -3.7
Capital Expenditure, % -1.56 -1.5 -1.53 -2.81 -2.66 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7 14.7
EBITAT 69.1 69.8 76.9 71.7 48.2 59.4 58.9 58.4 57.8 57.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 70.2 70.5 77.7 69.9 48.0 59.5 59.0 58.5 57.9 57.4
WACC, % 10.03 10.03 10.02 10.06 10.7 10.17 10.17 10.17 10.17 10.17
PV UFCF
SUM PV UFCF 221.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 59
Terminal Value 717
Present Terminal Value 442
Enterprise Value 663
Net Debt 1,158
Equity Value -495
Diluted Shares Outstanding, MM 17
Equity Value Per Share -29.01

What You Will Get

  • Real WASH Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are automatically updated.
  • Scenario Analysis: Explore various scenarios to assess Washington Trust Bancorp's future performance.
  • User-Friendly Design: Designed for professionals, yet easy for newcomers to navigate.

Key Features

  • Accurate Washington Trust Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Clear, user-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Washington Trust Bancorp, Inc. (WASH) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Washington Trust Bancorp, Inc. (WASH)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Washington Trust Bancorp, Inc. (WASH)?

  • Accurate Data: Utilize real Washington Trust financials for dependable valuation outcomes.
  • Customizable: Modify key factors such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Designed with an intuitive interface and clear instructions for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Washington Trust Bancorp, Inc. (WASH) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Washington Trust Bancorp, Inc. (WASH).
  • Consultants: Deliver professional valuation insights on Washington Trust Bancorp, Inc. (WASH) to clients quickly and accurately.
  • Business Owners: Understand how financial institutions like Washington Trust Bancorp, Inc. (WASH) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Washington Trust Bancorp, Inc. (WASH).

What the Template Contains

  • Pre-Filled Data: Contains Washington Trust Bancorp, Inc.'s (WASH) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Washington Trust Bancorp, Inc.'s (WASH) profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual charts and tables summarizing essential valuation outcomes.

No products were found matching.