Waterdrop Inc. (WDH)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Waterdrop Inc. (WDH)Proprietary model projects FY+1 EPS of $1.32 with +14.3% revenue growth at 42/100 confidence. Independent estimate using the insurance underwriting earnings framework.
USD · WDH · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $3.9B | $3.4B | $3.9B | $4.3B | $4.5B |
| Net Income | $553M | $465M | $469M | $468M | $462M |
| EPS (Diluted) | $14.70 | $1.32 | $1.40 | $1.47 | $1.53 |
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Revenue | $2.6B | $2.8B | $3.9B | $3.4B | $3.9B | $4.3B | $4.5B |
| YoY Growth | -6.1% | +5.4% | +39.6% | +14.3% | +13.4% | +10.0% | +6.7% |
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Net Income | $167M | $368M | $553M | $465M | $469M | $468M | $462M |
| EPS (Diluted) | $0.43 | $1.00 | $14.70 | $1.32 | $1.40 | $1.47 | $1.53 |
| YoY Growth | -72.5% | +119.8% | +50.6% | -15.9% | +0.7% | -0.2% | -1.2% |
| Net Margin | 6.4% | 13.3% | 14.3% | 13.7% | 12.1% | 11.0% | 10.2% |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to common questions about WDH estimates and forecasts.
Waterdrop Inc.'s projected EPS for next fiscal year is $1.32, representing a +9.6% growth YoY. This forecast has a confidence score of 42/100 and uses the insurance underwriting earnings framework.
EarningsThe 12-month base price target is $10 (implying a +690.3% return from the current price of $1.24). Bear and bull scenario targets are $6 and $13 respectively.
ForecastRevenue is expected to grow 14.3% next fiscal year, reaching approximately $3.4 billion, blending historical trends with near-term analyst expectations.
GrowthEstimates carry a confidence score of 42/100. This indicates higher uncertainty due to historical volatility or limited data coverage. Reliability is evaluated based on data depth and consensus alignment.
MethodologyThe model blends historical SEC statements with near-term consensus analyst expectations for the first two years (FY1 and FY2), transitioning to purely data-driven, long-term mathematical projection rules for years three and four.
MethodologyRisks include macro disruptions, margin contraction, or low growth. The bear case price target of $6 represents a 37% discount to the base case, highlighting downside potential in pessimistic conditions.
RiskOur FY+1 EPS projection of $1.32 aligns with consensus of $1.06.
ForecastDisclaimer: This page is for informational purposes only and does not constitute financial advice. Financial forecasts and estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.