As of 2025-10-19, the Intrinsic Value of OneSpaWorld Holdings Ltd (OSW) is 29.72 USD. This OSW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.10 USD, the upside of OneSpaWorld Holdings Ltd is 47.90%.
The range of the Intrinsic Value is 21.96 - 46.87 USD
Based on its market price of 20.10 USD and our intrinsic valuation, OneSpaWorld Holdings Ltd (OSW) is undervalued by 47.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.96 - 46.87 | 29.72 | 47.9% |
| DCF (Growth 10y) | 30.61 - 62.89 | 40.73 | 102.6% |
| DCF (EBITDA 5y) | 17.29 - 20.98 | 19.98 | -0.6% |
| DCF (EBITDA 10y) | 25.59 - 32.31 | 29.75 | 48.0% |
| Fair Value | 17.32 - 17.32 | 17.32 | -13.83% |
| P/E | 7.22 - 20.23 | 13.69 | -31.9% |
| EV/EBITDA | 8.38 - 13.32 | 10.34 | -48.5% |
| EPV | 9.04 - 12.22 | 10.63 | -47.1% |
| DDM - Stable | 6.43 - 18.01 | 12.22 | -39.2% |
| DDM - Multi | 17.78 - 38.10 | 24.18 | 20.3% |
| Market Cap (mil) | 2,064.27 |
| Beta | 1.24 |
| Outstanding shares (mil) | 102.70 |
| Enterprise Value (mil) | 2,125.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.50% |
| Cost of Debt | 5.88% |
| WACC | 7.42% |