Switch theme
Sign up to access all valuation multiples
Waterdrop Inc is a technology platform dedicated to insurance and healthcare service. It is a third-party insurance platform in China in terms of life and health insurance.
2018
3.0K+
LTM Revenue $55.2M
LTM EBITDA $5.1M
$146M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Waterdrop has a last 12-month revenue of $55.2M and a last 12-month EBITDA of $5.1M.
In the most recent fiscal year, Waterdrop achieved revenue of $2.6B and an EBITDA of $6.8M.
Waterdrop expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Waterdrop valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.8B | $2.6B | XXX | XXX | XXX |
| Gross Profit | $2.2B | $1.8B | XXX | XXX | XXX |
| Gross Margin | 77% | 68% | XXX | XXX | XXX |
| EBITDA | $501M | $6.8M | XXX | XXX | XXX |
| EBITDA Margin | 18% | 0% | XXX | XXX | XXX |
| Net Profit | -$1.6B | $608M | XXX | XXX | XXX |
| Net Margin | -56% | 23% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Waterdrop's stock price is $1.
Waterdrop has current market cap of $469M, and EV of $146M.
See Waterdrop trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $146M | $469M | XXX | XXX | XXX | XXX | $0.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Waterdrop has market cap of $469M and EV of $146M.
Waterdrop's trades at 0.4x LTM EV/Revenue multiple, and 3.9x LTM EBITDA.
Analysts estimate Waterdrop's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Waterdrop and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $146M | XXX | XXX | XXX |
| EV/Revenue | 0.1x | XXX | XXX | XXX |
| EV/EBITDA | 21.4x | XXX | XXX | XXX |
| P/E | 2.8x | XXX | XXX | XXX |
| P/E/Growth | -0.1x | XXX | XXX | XXX |
| EV/FCF | 0.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpWaterdrop's NTM/LTM revenue growth is 14%
Waterdrop's revenue per employee for the last fiscal year averaged $0.9M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, Waterdrop's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Waterdrop's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Waterdrop and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -6% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 0% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -99% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 15% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.9M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 13% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 15% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 40% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| AUB Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Steadfast Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PB Fintech | XXX | XXX | XXX | XXX | XXX | XXX |
| BB Seguros | XXX | XXX | XXX | XXX | XXX | XXX |
| Caixa Seguridade | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Waterdrop acquired XXX companies to date.
Last acquisition by Waterdrop was XXXXXXXX, XXXXX XXXXX XXXXXX . Waterdrop acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Waterdrop founded? | Waterdrop was founded in 2018. |
| Where is Waterdrop headquartered? | Waterdrop is headquartered in United States of America. |
| How many employees does Waterdrop have? | As of today, Waterdrop has 3.0K+ employees. |
| Who is the CEO of Waterdrop? | Waterdrop's CEO is Mr. Peng Shen. |
| Is Waterdrop publicy listed? | Yes, Waterdrop is a public company listed on NYS. |
| What is the stock symbol of Waterdrop? | Waterdrop trades under WDH ticker. |
| When did Waterdrop go public? | Waterdrop went public in 2021. |
| Who are competitors of Waterdrop? | Similar companies to Waterdrop include e.g. AUB Group, Steadfast Group, PB Fintech, BB Seguros. |
| What is the current market cap of Waterdrop? | Waterdrop's current market cap is $469M |
| What is the current revenue of Waterdrop? | Waterdrop's last 12-month revenue is $55.2M. |
| What is the current EBITDA of Waterdrop? | Waterdrop's last 12-month EBITDA is $5.1M. |
| What is the current EV/Revenue multiple of Waterdrop? | Current revenue multiple of Waterdrop is 0.4x. |
| What is the current EV/EBITDA multiple of Waterdrop? | Current EBITDA multiple of Waterdrop is 3.9x. |
| What is the current revenue growth of Waterdrop? | Waterdrop revenue growth between 2023 and 2024 was -6%. |
| Is Waterdrop profitable? | Yes, Waterdrop is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
