Waterdrop Inc
NYSE:WDH
Intrinsic Value
The intrinsic value of one WDH stock under the Base Case scenario is 0.4 USD. Compared to the current market price of 1.27 USD, Waterdrop Inc is Overvalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Waterdrop Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Waterdrop Inc
Balance Sheet Decomposition
Waterdrop Inc
Current Assets | 4.6B |
Cash & Short-Term Investments | 2.6B |
Receivables | 1.3B |
Other Current Assets | 703.2m |
Non-Current Assets | 1.8B |
Long-Term Investments | 1.1B |
PP&E | 286.9m |
Intangibles | 233.8m |
Other Non-Current Assets | 180.8m |
Free Cash Flow Analysis
Waterdrop Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Waterdrop Inc
Revenue
|
2.8B
CNY
|
Cost of Revenue
|
-1.3B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
203.1m
CNY
|
Other Expenses
|
164.4m
CNY
|
Net Income
|
367.5m
CNY
|
WDH Profitability Score
Profitability Due Diligence
Waterdrop Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Waterdrop Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
WDH Solvency Score
Solvency Due Diligence
Waterdrop Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Waterdrop Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WDH Price Targets Summary
Waterdrop Inc
According to Wall Street analysts, the average 1-year price target for WDH is 1.84 USD with a low forecast of 1.36 USD and a high forecast of 2.31 USD.
Dividends
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?
The intrinsic value of one WDH stock under the Base Case scenario is 0.4 USD.
Compared to the current market price of 1.27 USD, Waterdrop Inc is Overvalued by 68%.