Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Insurance
/
Waterdrop
WDH
Waterdrop
China's Aging Population And Rising Regulations Will Constrain Future Profitability
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
23 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$1.36
28.3% overvalued
intrinsic discount
23 Jul
US$1.74
Loading
1Y
72.3%
7D
8.1%
Author's Valuation
US$1.4
28.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$1.4
28.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
4b
2018
2020
2022
2024
2025
2026
2028
Revenue CN¥3.9b
Earnings CN¥571.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.19%
Insurance revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.28%
Calculation
CN¥571.65m
Earnings '28
x
7.30x
PE Ratio '28
=
CN¥4.17b
Market Cap '28
CN¥4.17b
Market Cap '28
/
350.24m
No. shares '28
=
CN¥11.91
Share Price '28
CN¥11.91
Share Price '28
Discounted to 2025 @ 7.16% p.a.
=
CN¥9.68
Fair Value '25
CN¥9.68
Fair Value '25
Converted to USD @ 0.1397 CNY/USD Exchange Rate
=
US$1.35
Fair Value '25
