W

Waterdrop Inc
F:717

Watchlist Manager
Waterdrop Inc
F:717
Watchlist
Price: 1.55 EUR -0.64%
Market Cap: 571.9m EUR

Intrinsic Value

The intrinsic value of one Waterdrop Inc stock under the Base Case scenario is 1.02 EUR. Compared to the current market price of 1.55 EUR, Waterdrop Inc is Overvalued by 34%.

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

Intrinsic Value
1.02 EUR
Overvaluation 34%
Intrinsic Value
Price
W
Base Case Scenario

Valuation History
Waterdrop Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Waterdrop Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Waterdrop Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Waterdrop Inc.

Explain Valuation
Compare Waterdrop Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about WDH?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Waterdrop Inc

Current Assets 3.8B
Receivables 1.6B
Other Current Assets 2.2B
Non-Current Assets 2.8B
Long-Term Investments 2.1B
PP&E 280m
Intangibles 234m
Other Non-Current Assets 229m
Current Liabilities 1.5B
Accounts Payable 512m
Accrued Liabilities 10m
Short-Term Debt 63m
Other Current Liabilities 866m
Non-Current Liabilities 90m
Other Non-Current Liabilities 90m
Efficiency

Free Cash Flow Analysis
Waterdrop Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waterdrop Inc

Revenue
3.3B CNY
Cost of Revenue
-1.6B CNY
Gross Profit
1.7B CNY
Operating Expenses
-1.3B CNY
Operating Income
340m CNY
Other Expenses
171.8m CNY
Net Income
511.8m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Waterdrop Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROIC
Healthy Net Margin
50/100
Profitability
Score

Waterdrop Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Waterdrop Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Short-Term Solvency
73/100
Solvency
Score

Waterdrop Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Waterdrop Inc

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

According to Wall Street analysts, the average 1-year price target for Waterdrop Inc is 1.79 EUR with a low forecast of 1.08 EUR and a high forecast of 2.41 EUR.

Lowest
Price Target
1.08 EUR
31% Downside
Average
Price Target
1.79 EUR
15% Upside
Highest
Price Target
2.41 EUR
56% Upside
View Analyst Estimates
View Analyst Estimates

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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Waterdrop Inc stock?

The intrinsic value of one Waterdrop Inc stock under the Base Case scenario is 1.02 EUR.

Is Waterdrop Inc stock undervalued or overvalued?

Compared to the current market price of 1.55 EUR, Waterdrop Inc is Overvalued by 34%.

Back to Top