OneSpaWorld Holdings Ltd (OSW)
Valuation Overview•Is OneSpaWorld Holdings Ltd Overvalued or Undervalued?
Priced at a premium to peer multiples and intrinsic cash flows, demanding strong execution to justify current levels.
Moderate quality score of 59/100, reflecting stable operating margins and manageable leverage.
Wall Street forecasts a balanced outlook with consensus price targets near the current price.
Confirm your valuation thesis with live pattern overlays, key pivot levels, and AI trade plans.
Verdict: Average quality business weighed down by significant profitability concerns.
Wall Street is broadly bullish, projecting solid upside alongside robust expected earnings growth. This is paired with healthy capital returns, driven predominantly by aggressive share repurchases.
OSW struggles with subpar profitability and pressured margins. This is supported by a highly conservative balance sheet featuring strong liquidity and pristine Altman Z safety.
The company is driving exceptional top-line expansion (20.7% 3Y CAGR) paired with stable bottom-line earnings. Operating efficiency remains adequate with margins around 9.7%.
| Financial Metric | Trend (12Q) | Latest Qtr | 1Y Growth | 3Y CAGR | 5Y CAGR | 10Y CAGR |
|---|---|---|---|---|---|---|
| Revenue | $276.5M | +7.4% | +20.7% | +51.4% | — | |
| EBITDA | $36.7M | — | +44.4% | — | — | |
| Net Income | $28.2M | -1.7% | +10.4% | — | — | |
| EPS (Diluted) | $0.28 | +0.0% | +7.2% | — | — | |
| Free Cash Flow | $43.6M | -5.0% | +50.9% | — | — |
| Metric | TTM | 3Y Avg | 5Y Avg | 10Y Avg |
|---|---|---|---|---|
| Gross Margin | 14.6% | 14.6% | 13.0% | 9.6% |
| Operating Margin | 9.7% | 8.2% | -1.7% | -20.9% |
| Net Margin | 8.3% | 5.1% | -4.5% | -26.0% |
| FCF Margin | 9.2% | 7.5% | -0.0% | -0.0% |
| Quarter | EPS Est. | EPS Act. | Surprise | EPS | Rev |
|---|---|---|---|---|---|
| Q4'26Latest | $0.30 | $0.34 | +11.5% | ||
| Q3'26 | $0.28 | $0.29 | +3.0% | ||
| Q2'26 | $0.25 | $0.27 | +8.0% | ||
| Q1'26 | $0.26 | $0.24 | -7.7% | ||
| Q4'25 | $0.29 | $0.29 | +0.0% | ||
| Q3'25 | $0.24 | $0.25 | +4.2% | ||
| Q2'25 | $0.21 | $0.22 | +4.8% | ||
| Q1'25 | $0.21 | $0.20 | -4.8% |
Total return is +42.2% (1Y), outperforming the benchmark by +32.5%
| Period | Total Return | vs S&P 500 (Alpha) | Dividend Contribution |
|---|---|---|---|
| YTD | +51.6% | +43.9% | — |
| 1Y | +42.2% | +32.5% | +0.9% |
| 3YCAGR | +42.3% | +22.6% | +3.7% |
| 5YCAGR | +21.2% | +11.5% | +3.3% |
| 10YCAGR | +12.5% | -0.8% | — |
The S&P 500 is at 29.9x trailing P/E — Expensive relative to historical averages.
Quick answers to common questions about OneSpaWorld Holdings Ltd (OSW) valuation, health, and returns.
OneSpaWorld Holdings Ltd is estimated to be overvalued under our discounted cash flow framework. relative multiples indicate the stock is Expensive versus peers compared to industry peers. overvalued (implying -40.0% downside from DCF intrinsic value of $18.69)
OneSpaWorld Holdings Ltd has multiple valuation anchors: DCF Intrinsic Value: $18.69 | Peer Relative Fair Value: $20.34 | Wall Street Analyst Target: $33.33 (implying +7.1% upside). A convergence of these signals offers higher conviction.
OneSpaWorld Holdings Ltd displays fair financial health with a composite quality score of 59/100, supported by a Altman Z-Score of 12.8 (safe zone), Piotroski F-Score of 6/9, Return on Invested Capital (ROIC) of 10.7%.
OneSpaWorld Holdings Ltd pays a 0.5% dividend yield, covered by a 24% payout ratio with 1 years of growth, supplemented by a 2.4% buyback yield.
OneSpaWorld Holdings Ltd's current growth trajectory is Decelerating. The company achieved +7.4% 1Y revenue growth and +0.0% 1Y EPS growth, compared to its 3Y revenue CAGR of +20.7%.
Wall Street consensus is Buy based on 11 analysts, beating EPS expectations in 58% of recent quarters with a 3-quarter streak. The consensus price target represents a +7.1% change from current levels.
Investment risks for OneSpaWorld Holdings Ltd include: -24.4% 1-year max drawdown. Volatility risk is characterized by a beta of 0.92x.
No. These computations are purely quantitative model outputs for informational purposes. They do not account for qualitative management shifts or macro events. Always consult a licensed RIA before buying or selling shares.
Disclaimer: This page is for informational purposes only and does not constitute financial advice. All valuation models, scores, and target estimates are automated computations under stated assumptions and should not be relied upon as the sole basis for any investment decision.