W

Waterdrop Inc
NYSE:WDH

Watchlist Manager
Waterdrop Inc
NYSE:WDH
Watchlist
Price: 1.27 USD -1.93% Market Closed
Market Cap: 459.3m USD

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:

WDH Intrinsic Value
0.4 USD
Overvaluation 68%
Intrinsic Value
Price
W
Base Case Scenario

Valuation History
Waterdrop Inc

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

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

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

Start Valuation
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
WDH
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for WDH cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Waterdrop Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Waterdrop Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Positive 1-Year Revenue Growth
39/100
Profitability
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.

Negative Net Debt
Long-Term Solvency
Low D/E
Short-Term Solvency
66/100
Solvency
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

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 1.84 USD with a low forecast of 1.36 USD and a high forecast of 2.31 USD.

Lowest
Price Target
1.36 USD
7% Upside
Average
Price Target
1.84 USD
45% Upside
Highest
Price Target
2.31 USD
82% 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
What is the Intrinsic Value of one WDH stock?

The intrinsic value of one WDH stock under the Base Case scenario is 0.4 USD.

Is WDH stock undervalued or overvalued?

Compared to the current market price of 1.27 USD, Waterdrop Inc is Overvalued by 68%.

Back to Top