Switch theme
Sign up to access all valuation multiples
Waterdrop Inc is a technology platform dedicated to insurance and healthcare service. The Company is mainly engaged in operating an independent third-party insurance platform dedicated to providing insurance and healthcare service. The Company’s main businesses are the insurance marketplace, medical crowdfunding, and mutual aid. The insurance marketplace business is collaborated with insurance carriers to offer health and life insurance products to ensure a smooth and friendly user experience throughout the process from underwriting to claim services. The medical crowdfunding business enabled people with medical costs.
2018
3.1K+
LTM Revenue $57.0M
LTM EBITDA $5.3M
$198M
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 (LTM) of $57.0M and a last 12-month EBITDA of $5.3M.
In the most recent fiscal year, Waterdrop achieved revenue of $2.8B and an EBITDA of $190M.
Waterdrop expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Waterdrop valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $57.0M | XXX | $2.8B | XXX | XXX | XXX |
| Gross Profit | $57.0M | XXX | $1.2B | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 42% | XXX | XXX | XXX |
| EBITDA | $5.3M | XXX | $190M | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 7% | XXX | XXX | XXX |
| EBIT | $4.8M | XXX | $178M | XXX | XXX | XXX |
| EBIT Margin | 8% | XXX | 6% | XXX | XXX | XXX |
| Net Profit | $6.7M | XXX | $368M | XXX | XXX | XXX |
| Net Margin | 12% | XXX | 13% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Waterdrop's stock price is $1.
Waterdrop has current market cap of $524M, and EV of $198M.
See Waterdrop trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $198M | $524M | XXX | XXX | XXX | XXX | $0.04 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Waterdrop has market cap of $524M and EV of $198M.
Waterdrop's trades at 0.1x EV/Revenue multiple, and 1.0x EV/EBITDA.
Equity research analysts estimate Waterdrop's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Waterdrop has a P/E ratio of 10.9x.
See valuation multiples for Waterdrop and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $524M | XXX | $524M | XXX | XXX | XXX |
| EV (current) | $198M | XXX | $198M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.1x | XXX | XXX | XXX |
| EV/EBITDA | 5.2x | XXX | 1.0x | XXX | XXX | XXX |
| EV/EBIT | 5.7x | XXX | 1.1x | XXX | XXX | XXX |
| EV/Gross Profit | 0.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | 10.9x | XXX | 1.4x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 0.9x | 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.
Start Free TrialWaterdrop's last 12 month revenue growth is 15%
Waterdrop's revenue per employee in the last FY averaged $0.9M, while opex per employee averaged $0.3M for the same period.
Waterdrop's rule of 40 is 15% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Waterdrop's rule of X is 46% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Waterdrop and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 15% | XXX | -58% | XXX | XXX | XXX |
| EBITDA Margin | 9% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Growth | 21% | XXX | 146% | XXX | XXX | XXX |
| Rule of 40 | 15% | XXX | 22% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 46% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 14% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 8% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 35% | 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.
Start Free Trial| 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 3.1K+ 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 $524M |
| What is the current revenue of Waterdrop? | Waterdrop's last 12 months revenue is $57.0M. |
| What is the current revenue growth of Waterdrop? | Waterdrop revenue growth (NTM/LTM) is 15%. |
| What is the current EV/Revenue multiple of Waterdrop? | Current revenue multiple of Waterdrop is 0.5x. |
| Is Waterdrop profitable? | Yes, Waterdrop is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Waterdrop? | Waterdrop's last 12 months EBITDA is $5.3M. |
| What is Waterdrop's EBITDA margin? | Waterdrop's last 12 months EBITDA margin is 9%. |
| What is the current EV/EBITDA multiple of Waterdrop? | Current EBITDA multiple of Waterdrop is 5.2x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
