Waterdrop

China's Aging Population And Rising Regulations Will Constrain Future Profitability

AnalystLowTarget

Not Invested

Community Contributor

Published

23 Jul 25

AnalystLowTarget's Fair Value

US$1.36

46.7% overvalued

04 Sep

US$1.99

76.1%

7.0%

76.1%

7.0%

You can edit this narrative until Jul 23 10:28 PM. Then, changes will post as Updates.

Author's Valuation

US$1.36

46.7% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$1.36

46.7% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

13.78%

Insurance revenue growth rate

0.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.28%

Calculation

CN¥581.02m

Earnings '28

7.41x

PE Ratio '28

CN¥4.31b

Market Cap '28

CN¥4.31b

Market Cap '28

360.82m

No. shares '28

CN¥11.93

Share Price '28

CN¥11.93 Share Price '28

Discounted to 2025 @ 7.28% p.a.

CN¥9.67

Fair Value '25

CN¥9.67 Fair Value '25

Converted to USD @ 0.1400 CNY/USD Exchange Rate

US$1.35

Fair Value '25