|
Washington Trust Bancorp, Inc. (Wash) DCF -Bewertung
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
Unabhängig davon, ob Sie ein Anleger oder Analyst sind, ist dieser (WASH) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Mit realen Daten von Washington Trust Bancorp, Inc. können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226.9 | 228.8 | 218.6 | 190.0 | 340.7 | 394.0 | 455.6 | 526.9 | 609.4 | 704.7 |
| Revenue Growth, % | 0 | 0.85638 | -4.47 | -13.06 | 79.27 | 15.65 | 15.65 | 15.65 | 15.65 | 15.65 |
| EBITDA | 93.3 | 102.5 | 95.5 | 61.3 | .0 | 127.5 | 147.5 | 170.6 | 197.2 | 228.1 |
| EBITDA, % | 41.1 | 44.79 | 43.69 | 32.27 | 0 | 32.37 | 32.37 | 32.37 | 32.37 | 32.37 |
| Depreciation | 4.1 | 4.3 | 4.3 | 4.8 | 4.8 | 7.6 | 8.8 | 10.1 | 11.7 | 13.5 |
| Depreciation, % | 1.8 | 1.88 | 1.98 | 2.55 | 1.4 | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 |
| EBIT | 89.2 | 98.2 | 91.2 | 56.5 | -4.8 | 120.0 | 138.7 | 160.4 | 185.5 | 214.6 |
| EBIT, % | 39.3 | 42.91 | 41.71 | 29.72 | -1.4 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 |
| Total Cash | 1,096.8 | 1,221.4 | 1,112.4 | 90.2 | 25.5 | 279.7 | 323.4 | 374.1 | 432.6 | 500.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 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 | -3.4 | -3.5 | -6.1 | -5.0 | .0 | -6.7 | -7.7 | -8.9 | -10.3 | -12.0 |
| Capital Expenditure, % | -1.5 | -1.53 | -2.81 | -2.66 | 0 | -1.7 | -1.7 | -1.7 | -1.7 | -1.7 |
| Tax Rate, % | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 | 27.72 |
| EBITAT | 69.8 | 76.9 | 71.7 | 48.2 | -3.4 | 94.2 | 109.0 | 126.0 | 145.8 | 168.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 70.5 | 77.7 | 69.9 | 48.0 | 1.3 | 95.1 | 110.0 | 127.2 | 147.1 | 170.1 |
| WACC, % | 12.15 | 12.15 | 12.19 | 13.01 | 11.41 | 12.18 | 12.18 | 12.18 | 12.18 | 12.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 451.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 174 | |||||||||
| Terminal Value | 1,704 | |||||||||
| Present Terminal Value | 959 | |||||||||
| Enterprise Value | 1,410 | |||||||||
| Net Debt | 1,067 | |||||||||
| Equity Value | 343 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 19.99 |
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
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Washington Trust Bancorp, Inc. (WASH) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Washington Trust Bancorp, Inc. (WASH)’s intrinsic value.
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.