WASH (Washington Trust Bancorp) Intrinsic Value: Projected FCF: $57.48 (As of Aug. 27, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

WASH Washington Trust Bancorp Inc WASH
55 GF Score
Price $39.74
GF Value $33.14
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Washington Trust Bancorp Intrinsic Value: Projected FCF?

Washington Trust Bancorp WASH +0.40% 55 Intrinsic Value: Projected FCF is $57.48 as of Aug. 27, 2026. GuruFocus rates WASH with a GF Score™ of 55/100 and a GF Value™ of $33.14 (Modestly Overvalued). The stock has 9 warning signs investors should review. Among 1,301 Banks companies, Washington Trust Bancorp ranks worse than 60.65% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-27), Washington Trust Bancorp's Intrinsic Value: Projected FCF is $57.48. The stock price of Washington Trust Bancorp is $39.74. Therefore, Washington Trust Bancorp's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Washington Trust Bancorp's Intrinsic Value: Projected FCF or its related term are showing as below:

WASH' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.44   Med: 0.77   Max: 1.37
Current: 0.69

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Washington Trust Bancorp was 1.37. The lowest was 0.44. And the median was 0.77.

WASH's Price-to-Projected-FCF is ranked worse than
60.65% of 1301 companies
in the Banks industry
Industry Median: 0.59 vs WASH: 0.69

Washington Trust Bancorp  (NAS:WASH) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Washington Trust Bancorp's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=39.74/57.476520075483
=0.69

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Washington Trust Bancorp Intrinsic Value: Projected FCF Related Terms


Washington Trust Bancorp Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Washington Trust Bancorp's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Washington Trust Bancorp Intrinsic Value: Projected FCF Chart

Washington Trust Bancorp Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 65.88 64.81 60.41 58.74 56.90

Washington Trust Bancorp Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 52.27 56.00 56.90 55.26 57.48

WASH vs TCBX, CARE, PFIS: Intrinsic Value: Projected FCF Comparison

For the Banks - Regional subindustry, Washington Trust Bancorp's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Washington Trust Bancorp Price-to-Projected-FCF vs Banks Industry

For the Banks industry and Financial Services sector, Washington Trust Bancorp's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Washington Trust Bancorp's Price-to-Projected-FCF falls into.


WASH
55GF Score
Washington Trust Bancorp Inc WASH
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Washington Trust Bancorp Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Washington Trust Bancorp's Free Cash Flow(6 year avg) = $69.43.

Washington Trust Bancorp's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*69.42608+553.523*0.8)/19.204
=57.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $57.48 mean?
Washington Trust Bancorp (WASH) has a Intrinsic Value: Projected FCF of $57.48 as of Aug. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Washington Trust Bancorp and its competitors. According to the industry distribution chart, Washington Trust Bancorp ranks #789 out of 1301 companies in the Banks industry, placing it in the top 60.6%.
Is Washington Trust Bancorp's Intrinsic Value: Projected FCF too high?
Washington Trust Bancorp's current Intrinsic Value: Projected FCF is $57.48. The Banks industry median Intrinsic Value: Projected FCF is 0.59. Washington Trust Bancorp's value of $57.48 is 9642.4% above this industry median. Based on the distribution chart, Washington Trust Bancorp ranks #789 out of 1301 companies in the Banks industry, which is below the industry midpoint. Overall, Washington Trust Bancorp has a GF Score™ of 55/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Washington Trust Bancorp's Intrinsic Value: Projected FCF compare to TCBX and CARE?
According to the Banks industry distribution chart, Washington Trust Bancorp ranks #789 out of 1301 companies for Intrinsic Value: Projected FCF. This places Washington Trust Bancorp in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.59. Washington Trust Bancorp's value of $57.48 is 9642.4% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Banks company?
The median Intrinsic Value: Projected FCF among Banks companies is 0.59, based on 1,301 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Washington Trust Bancorp's current Intrinsic Value: Projected FCF of $57.48 is 9642.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Washington Trust Bancorp and its competitors. For the Banks industry, the median Intrinsic Value: Projected FCF is 0.59 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Washington Trust Bancorp's current Intrinsic Value: Projected FCF is $57.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Washington Trust Bancorp stock overvalued right now?
Based on GuruFocus' analysis, Washington Trust Bancorp (WASH) is currently considered Modestly Overvalued. The stock's GF Value™ is $33.14, compared to a current price of $39.74 — trading 19.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is $57.48 and 9642.4% above the Banks industry median of 0.59. Washington Trust Bancorp's overall GF Score™ is 55/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Washington Trust Bancorp (WASH), the current Intrinsic Value: Projected FCF is $57.48 as of Aug. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Washington Trust Bancorp (WASH) Overvalued in 2026?

Based on GuruFocus' analysis, Washington Trust Bancorp stock appears to be overvalued. The current stock price of $39.74 is trading 19.9% above its estimated GF Value™ of $33.14. GuruFocus considers Washington Trust Bancorp to be Modestly Overvalued.

Key valuation signals for WASH:

  • Intrinsic Value: Projected FCF: $57.48
  • GF Value™: $33.14 vs. price of $39.74 (19.9% above fair value)
  • GF Score™: 55/100 with 9 warning signs
  • Industry Position: 9642.4% above the Banks median (#789 of 1301)

No single metric tells the full story. See the WASH stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Washington Trust Bancorp Business Description

Other Exchanges WT1:Germany
Address 23 Broad Street, Westerly, RI, USA, 02891
Washington Trust Bancorp Inc through its subsidiaries, offers banking and financial services to individuals and businesses. It offers a full range of financial services, including commercial banking, mortgage banking, personal banking, wealth management, and trust services, through its offices located in Rhode Island, Connecticut, and Massachusetts. It operates in two segments. The Commercial Banking segment includes lending activities, commercial loans, residential real estate loan deposit activities, and others. The Wealth Management Services segment consists of investment management, financial planning, personal trust, and estate services, including services as trustee, personal representative, custodian, and guardian, and settlement of decedents' estates.
55GF Score

Get the complete analysis for WASH

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$39.74
Price
$33.14
GF Value