DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Washington Trust Bancorp, Inc. (WASH)

Financial Services | Banks - Regional

Today's Price

$38.59

Today's Fair Value

$26.46 -31.43%

Margin of Safety

-45.84%

Projected Value (5Y)

$42.61 +10.42%

Dividends Paid (5Y)

$12.40

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.11% | CAGR (5y): -0.9%

Diluted Shares Growth Rate

Regression: 0.5% | CAGR (5y): 2.07%

Dividend Growth Rate

Regression: 6.85% | CAGR (5y): 1.49%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.15x)

Discount Rate