Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Insurance
/
Waterdrop
WDH
Waterdrop
Digital Adoption And Demographics Will Expand Market Opportunities
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
22 Jul 25
Updated
15 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$2.36
22.6% undervalued
intrinsic discount
15 Aug
US$1.83
Loading
1Y
79.4%
7D
-2.7%
Author's Valuation
US$2.4
22.6% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$2.4
22.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
4b
2018
2020
2022
2024
2025
2026
2028
Revenue CN¥4.5b
Earnings CN¥630.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.19%
Insurance revenue growth rate
0.29%
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¥630.71m
Earnings '28
x
11.60x
PE Ratio '28
=
CN¥7.31b
Market Cap '28
CN¥7.31b
Market Cap '28
/
350.24m
No. shares '28
=
CN¥20.89
Share Price '28
CN¥20.89
Share Price '28
Discounted to 2025 @ 7.28% p.a.
=
CN¥16.92
Fair Value '25
CN¥16.92
Fair Value '25
Converted to USD @ 0.1393 CNY/USD Exchange Rate
=
US$2.36
Fair Value '25