The Discounted Cash Flow (DCF) valuation of OneSpaWorld Holdings Ltd (OSW) is 19.07 USD. With the latest stock price at 19.28 USD, the upside of OneSpaWorld Holdings Ltd based on DCF is -1.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 12.97 - 36.52 | 19.07 |
| Upside | -32.7% - 89.4% | -1.1% |