As of 2024-12-11, the Intrinsic Value of OneSpaWorld Holdings Ltd (OSW) is
19.07 USD. This OSW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.28 USD, the upside of OneSpaWorld Holdings Ltd is
-1.10%.
The range of the Intrinsic Value is 12.97 - 36.52 USD
19.07 USD
Intrinsic Value
OSW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.97 - 36.52 |
19.07 |
-1.1% |
| DCF (Growth 10y) |
24.37 - 67.06 |
35.48 |
84.0% |
| DCF (EBITDA 5y) |
13.02 - 18.86 |
14.49 |
-24.9% |
| DCF (EBITDA 10y) |
22.63 - 33.87 |
25.90 |
34.3% |
| Fair Value |
2.46 - 2.46 |
2.46 |
-87.24% |
| P/E |
1.77 - 8.84 |
4.91 |
-74.5% |
| EV/EBITDA |
3.23 - 14.30 |
7.60 |
-60.6% |
| EPV |
3.43 - 4.82 |
4.13 |
-78.6% |
| DDM - Stable |
5.20 - 18.79 |
11.99 |
-37.8% |
| DDM - Multi |
9.25 - 25.92 |
13.63 |
-29.3% |
OSW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,004.73 |
| Beta |
0.80 |
| Outstanding shares (mil) |
103.98 |
| Enterprise Value (mil) |
2,054.61 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.90% |
| WACC |
7.38% |