NYSE
WDH
Last Price
US $1.13
KEY FIGURES
MKT CAP
$401.5M
EPS
TTM
$15.46
PEG
TTM
0.00x
P/E
TTM
0.95x
P/S
TTM
0.10x
YIELD
5.41%
GROWTH
Revenue Y/Y
5.03%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $1.13
—
Default assumptions
EBITDA Multiple
Fair Value
Market $1.13
777.88%
Default assumptions
Valuation
Financial
Performance
Financial stability - Cash flow debt coverage.
Waterdrop Inc. cash flow to debt ratio of 345.63% indicates that the company generates enough cash to cover a substantial portion of its debt. This level indicates very strong financial health.
Financial risk - Healthy cash flow growth.
Waterdrop Inc.'s free cash flow has decreased -2.08% from $218.84M last year to $214.29M, signaling decreasing performance
Financial stability - Healthy debt to equity ratio.
Waterdrop Inc.'s debt to equity ratio is 0.06, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial risk - Healthy debt to equity ratio development.
Waterdrop Inc.'s debt has increased relative to shareholder equity from 0.05 last year to 0.06 today, signaling weakened financials
Financial stability - Net debt/EBITDA.
Waterdrop Inc. has a net debt to EBITDA ratio of 0.00x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Financial stability - ICR.
Waterdrop Inc. earns at least as much interest as it pays. Interest obligations are fully covered.
Financial risk - Profit margin growth.
Waterdrop Inc.'s profit margin has decreased (-5.49%) in the last year from 13.26% to 12.53%, signaling decreasing performance
Financial stability - Short term assets vs short term liabilities.
Waterdrop Inc.'s short-term assets of $3.98G exceed its short-term liabilities of $1.89G
Increasing performance - ROA.
Waterdrop Inc.'s return on assets of 7.19% is higher than the 5.00% threshold, indicating efficient asset utilization
Decreasing performance - Absolute return on equity.
Waterdrop Inc.'s return on equity of 10.94%, is lower than 15.00%, indicating bad performance
Decreasing performance - Earnings quality.
Waterdrop Inc.'s operating cash flow is lower than its net income, indicating that earnings may not be fully backed by cash generation
Increasing performance - Earnings stability.
Waterdrop Inc. had positive net income in 4.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Waterdrop Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Waterdrop Inc. has a free cash flow yield of 53.37%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
Waterdrop Inc.'s yearly earnings has increased 50.59% since last year from $367.51M to $553.44M, signaling increasing performance
Increasing performance - Healthy revenue growth.
Waterdrop Inc.'s yearly revenue has increased 39.60% since last year from $2.77G to $3.87G, signaling increasing performance
Increasing performance - ROIC.
ROIC 6.73% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
Increasing performance - 3-year revenue CAGR.
Waterdrop Inc.'s 3-year revenue CAGR of 11.36% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
Waterdrop Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
Waterdrop Inc. had positive ROE in 4.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
Waterdrop Inc. has insufficient data to evaluate this check.
Undervalued - Earnings yield.
Waterdrop Inc. has an earnings yield of 1.39K%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Undervalued - EBITDA valuation.
Waterdrop Inc. is undervalued relative to its fair value price of 9.92 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Waterdrop Inc. has an EV/EBITDA ratio of 3.59x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
Waterdrop Inc. has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
Waterdrop Inc. has a price-to-book ratio of 0.05x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
Waterdrop Inc. has a price-to-sales ratio of 0.61x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
10.94%
Return on equity
ROIC: 6.73%
Valuation History
0.95X
Price to Earnings
EV/EBITDA: 3.6X
Cash flow
Profit margin
-
(FY vs FY)
Cash flow Y/Y
-
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $1.13
10367.26%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.