The Discounted Cash Flow (DCF) valuation of OneSpaWorld Holdings Ltd (OSW) is 21.71 USD. With the latest stock price at 18.62 USD, the upside of OneSpaWorld Holdings Ltd based on DCF is 16.6%.
Based on the latest price of 18.62 USD and our DCF valuation, OneSpaWorld Holdings Ltd (OSW) is a buy. buying OSW stocks now will result in a potential gain of 16.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.81 - 41.80 | 21.71 |
| Upside | -20.5% - 124.5% | 16.6% |