W

Waterdrop Inc
NYSE:WDH

Watchlist Manager
Waterdrop Inc
NYSE:WDH
Watchlist
Price: 1.13 USD 0.89% Market Closed
Market Cap: 416.9m USD
Have any thoughts about
Waterdrop Inc?
Write Note

Intrinsic Value

The intrinsic value of one WDH stock under the Base Case scenario is 0.55 USD. Compared to the current market price of 1.13 USD, Waterdrop Inc is Overvalued by 52%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WDH Intrinsic Value
0.55 USD
Overvaluation 52%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Waterdrop Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for WDH cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about WDH?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Insurance Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Waterdrop Inc

Provide an overview of the primary business activities
of Waterdrop Inc.

What unique competitive advantages
does Waterdrop Inc hold over its rivals?

What risks and challenges
does Waterdrop Inc face in the near future?

Summarize the latest earnings call
of Waterdrop Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Waterdrop Inc.

Provide P/S
for Waterdrop Inc.

Provide P/E
for Waterdrop Inc.

Provide P/OCF
for Waterdrop Inc.

Provide P/FCFE
for Waterdrop Inc.

Provide P/B
for Waterdrop Inc.

Provide EV/S
for Waterdrop Inc.

Provide EV/GP
for Waterdrop Inc.

Provide EV/EBITDA
for Waterdrop Inc.

Provide EV/EBIT
for Waterdrop Inc.

Provide EV/OCF
for Waterdrop Inc.

Provide EV/FCFF
for Waterdrop Inc.

Provide EV/IC
for Waterdrop Inc.

Show me price targets
for Waterdrop Inc made by professional analysts.

What are the Revenue projections
for Waterdrop Inc?

How accurate were the past Revenue estimates
for Waterdrop Inc?

What are the Net Income projections
for Waterdrop Inc?

How accurate were the past Net Income estimates
for Waterdrop Inc?

What are the EPS projections
for Waterdrop Inc?

How accurate were the past EPS estimates
for Waterdrop Inc?

What are the EBIT projections
for Waterdrop Inc?

How accurate were the past EBIT estimates
for Waterdrop Inc?

Compare the revenue forecasts
for Waterdrop Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Waterdrop Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Waterdrop Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Waterdrop Inc compared to its peers.

Compare the P/E ratios
of Waterdrop Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Waterdrop Inc with its peers.

Analyze the financial leverage
of Waterdrop Inc compared to its main competitors.

Show all profitability ratios
for Waterdrop Inc.

Provide ROE
for Waterdrop Inc.

Provide ROA
for Waterdrop Inc.

Provide ROIC
for Waterdrop Inc.

Provide ROCE
for Waterdrop Inc.

Provide Gross Margin
for Waterdrop Inc.

Provide Operating Margin
for Waterdrop Inc.

Provide Net Margin
for Waterdrop Inc.

Provide FCF Margin
for Waterdrop Inc.

Show all solvency ratios
for Waterdrop Inc.

Provide D/E Ratio
for Waterdrop Inc.

Provide D/A Ratio
for Waterdrop Inc.

Provide Interest Coverage Ratio
for Waterdrop Inc.

Provide Altman Z-Score Ratio
for Waterdrop Inc.

Provide Quick Ratio
for Waterdrop Inc.

Provide Current Ratio
for Waterdrop Inc.

Provide Cash Ratio
for Waterdrop Inc.

What is the historical Revenue growth
over the last 5 years for Waterdrop Inc?

What is the historical Net Income growth
over the last 5 years for Waterdrop Inc?

What is the current Free Cash Flow
of Waterdrop Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Waterdrop Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Waterdrop Inc

Current Assets 5.4B
Cash & Short-Term Investments 3.4B
Receivables 1.3B
Other Current Assets 767m
Non-Current Assets 722.2m
Long-Term Investments 211.8m
PP&E 93.7m
Intangibles 258.2m
Other Non-Current Assets 158.6m
Current Liabilities 1.4B
Accounts Payable 1.2B
Accrued Liabilities 32.9m
Short-Term Debt 137.6m
Other Current Liabilities 9.5m
Non-Current Liabilities 193.4m
Other Non-Current Liabilities 193.4m
Efficiency

Earnings Waterfall
Waterdrop Inc

Revenue
2.6B CNY
Cost of Revenue
-1.2B CNY
Gross Profit
1.4B CNY
Operating Expenses
-1.4B CNY
Operating Income
-6.7m CNY
Other Expenses
174m CNY
Net Income
167.2m CNY

Free Cash Flow Analysis
Waterdrop Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 2024, Waterdrop achieved stable performance with net operating revenue of CNY 676 million and a net profit attributable to shareholders of CNY 88.3 million, a 307% year-over-year increase. The company has maintained profitability for 10 consecutive quarters. Insurance-related income was CNY 574 million, down slightly quarter-over-quarter, while health care-related income grew 4.2% sequentially to CNY 26.4 million. Waterdrop targets double-digit revenue growth and robust profitability for 2024, supported by ongoing share repurchase programs and dividend distributions. The company remains confident in long-term growth despite short-term industry policy challenges.

What is Earnings Call?
Fundamental Scores

WDH Profitability Score
Profitability Due Diligence

Waterdrop Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Negative 1-Year Revenue Growth
29/100
Profitability
Score

Waterdrop Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

WDH Solvency Score
Solvency Due Diligence

Waterdrop Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Short-Term Solvency
Long-Term Solvency
Low D/E
68/100
Solvency
Score

Waterdrop Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WDH Price Targets Summary
Waterdrop Inc

Wall Street analysts forecast WDH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WDH is 1.73 USD with a low forecast of 1.4 USD and a high forecast of 2 USD.

Lowest
Price Target
1.4 USD
24% Upside
Average
Price Target
1.73 USD
53% Upside
Highest
Price Target
2 USD
77% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WDH?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for WDH is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Waterdrop Inc

Country

China

Industry

Insurance

Market Cap

416.9m USD

Dividend Yield

4.25%

Description

Waterdrop, Inc. engages in online insurance brokerage services to match and connect users with relevant insurance products underwritten by insurance companies. The company is headquartered in Beijing, Beijing. The company went IPO on 2021-05-07. The firm is mainly engaged in operating an independent third-party insurance platform dedicated to providing insurance and healthcare service. The Company’s main businesses are the insurance marketplace, medical crowdfunding, and mutual aid. The insurance marketplace business is collaborated with insurance carriers to offer health and life insurance products to ensure a smooth and friendly user experience throughout the process from underwriting to claim services. The medical crowdfunding business is enabled people with significant medical costs need to seek help from caring hearts through technology. Patients or their relatives or friends can initiate crowdfunding campaigns on the platform and share campaign information through social networks. Mutual aid business operates the Waterdrop Mutual Aid platform enabled participants to help one another to ease their medical cost burden.

Contact

BEIJING
Beijing
Block C, Wangjing Science Park, No. 2 Lize Zhonger Road, Chaoyang
+861053394997.0

IPO

2021-05-07

Employees

4 291

Officers

Co-Founder, Chairman of the Board & CEO
Dr. Peng Shen
Co-Founder, VP of Finance, GM of International Business & Director
Mr. Guang Yang
Head of Finance
Ms. Xiaoying Xu
Investor Relations Officer
Xiaojiao Cui
Head of Legal
Ms. Nian Liu
Vice President of Human Resources & Organization Development
Ms. Xiaolei Sun
Show More
Partner, GM of Insurance Technology Business & Director
Mr. Wei Ran
Head of Research & Development
Mr. Xiaobo Zhou
Show Less

See Also

Discover More
What is the Intrinsic Value of one WDH stock?

The intrinsic value of one WDH stock under the Base Case scenario is 0.55 USD.

Is WDH stock undervalued or overvalued?

Compared to the current market price of 1.13 USD, Waterdrop Inc is Overvalued by 52%.

Back to Top