The Discounted Cash Flow (DCF) valuation of OneSpaWorld Holdings Ltd (OSW) is 31.62 USD. With the latest stock price at 16.47 USD, the upside of OneSpaWorld Holdings Ltd based on DCF is 92.0%.
Based on the latest price of 16.47 USD and our DCF valuation, OneSpaWorld Holdings Ltd (OSW) is a buy. buying OSW stocks now will result in a potential gain of 92.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 22.68 - 53.55 | 31.62 |
| Upside | 37.7% - 225.1% | 92.0% |