Is RYAN or WDH more undervalued in 2026?

CirclFi compares Ryan Specialty Holdings, Inc. (RYAN) and Waterdrop Inc. (WDH) using 13 institutional-grade valuation models. RYAN has a Quality of Company score of 7.5/10 while WDH scores 8.8/10.

Which is a better buy — RYAN or WDH?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do RYAN and WDH valuations compare?

RYAN at $31.85 and WDH at $1.53 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

RYAN vs WDH Valuation Comparison 2026 — Intrinsic Value Analysis

RYAN

Insurance Agents, Brokers & Service

Ryan Specialty Holdings, Inc.

Quality

7.5

out of 10

Value Trap

SAFE

Price

$31.85

Last close

Models

11/13

Active

WDH

Insurance Agents, Brokers & Service

Waterdrop Inc.

Quality

8.8

out of 10

Value Trap

SAFE

Price

$1.53

Last close

Models

13/13

Active

Model-by-Model Comparison

Model	Type	RYAN Fair Value	RYAN Upside	WDH Fair Value	WDH Upside
Bayesian DCF	Intrinsic	$24.76	-22.3%	$1.74	+13.4%
Earnings Power Value	Intrinsic	—	—	$1.62	+6.0%
EROIC Spread	Intrinsic	$12.12	-62.9%	$2.19	+43.4%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for RYAN vs WDH — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

RYAN vs WDH — Which Stock Is More Undervalued?

WDH scores higher with a 8.8/10 quality rating vs RYAN's 7.5/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Ryan Specialty Holdings, Inc. (RYAN) and Waterdrop Inc. (WDH) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

RYAN currently trades at $31.85 with a QOC of 7.5/10, while WDH trades at $1.53 with a QOC of 8.8/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).