investorscraft@gmail.com

Intrinsic ValueWashington Trust Bancorp, Inc. (WASH)

Previous Close$34.37
Intrinsic Value
Upside potential
Previous Close
$34.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Washington Trust Bancorp, Inc. operates as a regional bank holding company, primarily serving customers in Rhode Island and southeastern New England. The company generates revenue through a diversified mix of commercial and retail banking services, including loans, deposits, wealth management, and trust services. Its core business model relies on net interest income from lending activities, supplemented by fee-based income from wealth management and other financial services. Washington Trust has established a strong regional presence, leveraging its long-standing reputation and community-focused approach to compete with larger national banks. The company operates in a competitive banking sector, where differentiation is often driven by customer service, local market expertise, and personalized financial solutions. Its market position is reinforced by a stable deposit base and a conservative lending strategy, which helps mitigate risks associated with economic fluctuations. While the bank faces pressure from digital-first competitors, its emphasis on relationship banking and trust services provides a defensible niche in its core markets.

Revenue Profitability And Efficiency

In FY 2024, Washington Trust reported revenue of $340.7 million but recorded a net loss of $28.1 million, with diluted EPS at -$1.64. The negative profitability reflects challenges in net interest margins or potential one-time charges, though operating cash flow remained positive at $39.1 million. The absence of capital expenditures suggests a focus on maintaining liquidity rather than expansion, which may indicate a cautious approach amid uncertain economic conditions.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, given the net loss and negative EPS. However, the positive operating cash flow suggests underlying operational resilience. The lack of capital expenditures implies efficient capital allocation, possibly prioritizing debt management or dividend sustainability. Further analysis of net interest margin trends and non-interest income would clarify the drivers of the earnings decline.

Balance Sheet And Financial Health

Washington Trust maintains a solid liquidity position with $109.9 million in cash and equivalents, though its total debt of $1.18 billion raises leverage concerns. The balance sheet reflects a traditional banking structure, with deposits likely funding loan portfolios. The financial health hinges on asset quality and the ability to manage interest rate risks, particularly given the current net loss.

Growth Trends And Dividend Policy

The company's growth trajectory is unclear due to the FY 2024 net loss, but its dividend policy remains robust, with a dividend per share of $2.24. This suggests a commitment to shareholder returns despite profitability challenges. Future growth may depend on improving net interest income or expanding fee-based services, though macroeconomic headwinds could delay recovery.

Valuation And Market Expectations

The negative EPS complicates traditional valuation metrics, implying market expectations are likely subdued. Investors may be pricing in a turnaround or weighing the dividend yield against earnings risks. Comparative analysis with regional peers would help assess whether the current valuation reflects over-pessimism or justified caution.

Strategic Advantages And Outlook

Washington Trust's strategic advantages include its regional focus, trust and wealth management expertise, and conservative risk management. The outlook depends on stabilizing profitability, possibly through cost controls or loan portfolio adjustments. While near-term challenges persist, the bank's established market position and dividend resilience could support long-term recovery if macroeconomic conditions improve.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount