image
Financial Services - Insurance - Diversified - NYSE - CN
$ 1.39
4.12 %
$ 50.3 M
Market Cap
9.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDH stock under the worst case scenario is HIDDEN Compared to the current market price of 1.39 USD, Waterdrop Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDH stock under the base case scenario is HIDDEN Compared to the current market price of 1.39 USD, Waterdrop Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WDH stock under the best case scenario is HIDDEN Compared to the current market price of 1.39 USD, Waterdrop Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WDH

image
$1.6$1.6$1.5$1.5$1.5$1.5$1.4$1.4$1.4$1.4$1.3$1.3$1.3$1.3$1.2$1.2$1.2$1.2$1.1$1.1Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
2.77 B REVENUE
5.36%
178 M OPERATING INCOME
2742.12%
351 M NET INCOME
114.36%
437 M OPERATING CASH FLOW
7.56%
292 M INVESTING CASH FLOW
124.86%
0 FINANCING CASH FLOW
100.00%
687 M REVENUE
-2.46%
53 M OPERATING INCOME
100.08%
99.6 M NET INCOME
7.34%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Waterdrop Inc.
image
Current Assets 4.64 B
Cash & Short-Term Investments 2.6 B
Receivables 1.34 B
Other Current Assets 703 M
Non-Current Assets 1.82 B
Long-Term Investments 1.11 B
PP&E 287 M
Other Non-Current Assets 415 M
40.27 %20.70 %10.90 %17.26 %4.45 %6.42 %Total Assets$6.5b
Current Liabilities 1.48 B
Accounts Payable 537 M
Short-Term Debt 233 M
Other Current Liabilities 715 M
Non-Current Liabilities 95.2 M
Long-Term Debt 11 M
Other Non-Current Liabilities 84.2 M
34.01 %14.74 %45.23 %5.33 %Total Liabilities$1.6b
EFFICIENCY
Earnings Waterfall Waterdrop Inc.
image
Revenue 2.77 B
Cost Of Revenue 1.31 B
Gross Profit 1.46 B
Operating Expenses 1.28 B
Operating Income 178 M
Other Expenses -173 M
Net Income 351 M
3b3b3b3b2b2b2b2b1b1b500m500m003b(1b)1b(1b)178m173m351mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.57% GROSS MARGIN
52.57%
6.43% OPERATING MARGIN
6.43%
13.26% NET MARGIN
13.26%
7.66% ROE
7.66%
5.69% ROA
5.69%
3.33% ROIC
3.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Waterdrop Inc.
image
800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)(1b)(1b)(1b)(1b)20192019202020202021202120222022202320232024202420252025
Net Income 351 M
Depreciation & Amortization 13.6 M
Capital Expenditures 0
Stock-Based Compensation 86.9 M
Change in Working Capital -25 M
Others 54.1 M
Free Cash Flow 219 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Waterdrop Inc.
image
WDH has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.36% DIVIDEND YIELD
0.016 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.0500.0500.0450.0450.0400.0400.0350.0350.0300.0300.0250.0250.0200.0200.0150.0150.0100.0100.0050.0050.0000.0000.0320.0160.0160.050.022024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Waterdrop Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Waterdrop: Strong Growth Can Overcome Short-Term Headwinds Waterdrop stock has struggled to move higher for months, but the latest quarterly report has enough to warrant optimism. Earnings grew by 30+% in the last report and the FY2025 outlook calls for more growth, which stands in contrast to the lagging stock. WDH is arguably undervalued at current levels in terms of the balance sheet, but also in terms of the income statement. seekingalpha.com - 3 weeks ago
Waterdrop Inc. (WDH) Q1 2025 Earnings Call Transcript Waterdrop Inc. (NYSE:WDH ) Q1 2025 Earnings Conference Call June 5, 2025 8:00 AM ET Company Participants Jasmine Lee - Corporate Participant Board Secretary - Corporate Participant Peng Shen - Co-Founder, Chairman of the Board & CEO Wei Ran - Partner, GM of Insurance Technology Business & Director Xiaoying Xu - Head of Finance Unidentified Company Representative Good morning, everyone. This is [ Tracy Lee ] from Waterdrop's Investor Relations. seekingalpha.com - 3 weeks ago
Waterdrop Inc. Announces First Quarter 2025 Unaudited Financial Results, Net profit rises 34.2% year-on-year BEIJING , June 5, 2025 /PRNewswire/ -- On June 5, 2025, Waterdrop Inc. (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare services with a positive social impact, unveiled its unaudited financial results for the three months ended March 31, 2025. During the quarter, Waterdrop reported net operating revenue of RMB 753.7 million. prnewswire.com - 4 weeks ago
Waterdrop Inc. Announces First Quarter 2025 Unaudited Financial Results BEIJING , June 5, 2025 /PRNewswire/ -- Waterdrop Inc. ("Waterdrop", the "Company" or "we") (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced its unaudited financial results for the three months ended March 31, 2025. Financial and Operational Highlights for the First  Quarter of 2025 Profit growth with stable liquidity: In the first quarter of 2025, net profit attributable to our ordinary shareholders reached RMB108.2 million (US$14.9 million), marking a solid increase of 34.2% year-over-year. prnewswire.com - 4 weeks ago
Waterdrop Inc. to Report First Quarter 2025 Financial Results on June 5, 2025 BEIJING , May 21, 2025 /PRNewswire/ -- Waterdrop Inc. (NYSE: WDH) ("Waterdrop" or the "Company"), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced that it will report its unaudited financial results for the first quarter ended March 31, 2025, before U.S. markets open on Thursday, June 5, 2025. Waterdrop's management team will hold a conference call on June 5, 2025 at 8:00 AM U.S. Eastern Time (8:00 PM Beijing/Hong Kong Time on the same day) to discuss the financial results. prnewswire.com - 1 month ago
Waterdrop Inc. Releases 2024 Annual Report: AI-Enabled Efficiencies Drive Business Growth BEIJING , April 30, 2025 /PRNewswire/ -- Waterdrop Inc. ("Waterdrop", the "Company" or "we") (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced the filing of its annual report for the fiscal year ended December 31, 2024 with the U.S. Securities and Exchange Commission (SEC). For the year, the Company reported net revenue of RMB 2.772 billion and net profit attributable to shareholders of RMB 368 million, representing a 119.8% year-on-year increase. prnewswire.com - 2 months ago
WATERDROP FILES ANNUAL REPORT ON FORM 20-F FOR FISCAL YEAR 2024 BEIJING , April 25, 2025 /PRNewswire/ -- Waterdrop Inc. ("Waterdrop", the "Company" or "we") (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced that it filed its annual report on Form 20-F for the fiscal year ended December 31, 2024 with the U.S. Securities and Exchange Commission ("SEC") on April 25, 2025. The annual report can be accessed on the Company's investor relations website at https://ir.waterdrop-inc.com as well as the SEC's website at http://www.sec.gov. prnewswire.com - 2 months ago
Waterdrop May Only Be Just Getting Started Waterdrop stock appears to have broken out after failing to overcome resistance for over a year, which by itself is reason to be bullish. The breakout followed in the wake of a strong Q4 FY2024 report, which showed there is much to be bullish about. WDH looks primed to move higher, but it is not impossible for it to get derailed, especially if U.S.-China relations turn frosty. seekingalpha.com - 3 months ago
Goldman Sachs Maintains 'Buy' Rating for Waterdrop with Price Target of US$1.80 BEIJING , March 19, 2025 /PRNewswire/ -- Following the release of Waterdrop Inc.'s (WDH) fourth-quarter and full-year 2024 financial results, Goldman Sachs' latest research report maintains a "Buy" rating for Waterdrop and sets a 12-month price target of US$1.80 per ADS. According to Goldman Sachs' report, Waterdrop achieved a higher-than-expected net profit attributable to shareholders of 368 million yuan (approx. prnewswire.com - 3 months ago
Waterdrop Inc. Receives a 'Buy' Rating from UOB Kay Hian with Price Target of US$2.20 BEIJING , March 19, 2025 /PRNewswire/ -- On March 14, 2025, UOB Kay Hian included Waterdrop Inc. (WDH) for the first time in its most recent report, commenting that the company has built a substantial user base through its strong brand equity and is well-positioned to unlock greater user full-lifetime value for sustained growth. Leveraging its proprietary technology, Waterdrop continues to enhance operational efficiency and improve overall profit margins. prnewswire.com - 3 months ago
Waterdrop Inc. (WDH) Q4 2024 Earnings Call Transcript Waterdrop Inc. (NYSE:WDH ) Q4 2024 Earnings Conference Call March 12, 2025 8:00 AM ET Company Participants Tracy Li - Investor Relations Shen Peng - Founder, Chairman & Chief Executive Officer Xu Xiaoying - Head-Finance Jasmine Li - Board Secretary Wei Ran - Director & General Manager-Insurance Business Conference Call Participants Tracy Li Good morning everyone. This is Tracy Li from Waterdrop Investor Relations. seekingalpha.com - 3 months ago
Waterdrop Q4 and FY2024 Financial Results: Annual Net profit rises 119.8% YoY, and declared a cash dividend BEIJING , March 12, 2025 /PRNewswire/ -- On March 12, 2025, Waterdrop Inc. (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare services with a positive social impact, unveiled its unaudited financial results for the fourth quarter and Fiscal Year ended December 31, 2024. During the fourth quarter, Waterdrop reported net operating revenue of RMB 686.8 million. prnewswire.com - 3 months ago
8. Profile Summary

Waterdrop Inc. WDH

image
COUNTRY CN
INDUSTRY Insurance - Diversified
MARKET CAP $ 50.3 M
Dividend Yield 1.36%
Description Waterdrop Inc., through its subsidiaries, provides online insurance brokerage services to match and connect users with related insurance products underwritten by insurance companies in the People's Republic of China. The company offers short-term health and long-term health and life insurance products and services. It also operates a medical crowdfunding platform. The company was founded in 2016 and is headquartered in Beijing, the People's Republic of China.
Contact Wangjing Science and Technology Park, Beijing, 100102 https://www.waterdrop-inc.com
IPO Date May 7, 2021
Employees 3057
Officers Dr. Peng Shen Co-Founder, Chairman of the Board & Chief Executive Officer Mr. Wei Ran Partner, GM of Insurance Technology Business & Director Mr. Xiaobo Zhou Head of Research & Development Mr. Guang Yang Co-Founder, Vice President of Finance, GM of International Business & Director Mr. Xiaojiao Cui Investor Relations Officer Ms. Xiaoying Xu Head of Finance Ms. Nian Liu Head of Legal Ms. Xiaolei Sun Vice President of Human Resources & Organization Development