OSW
OneSpaWorld Holdings Ltd
Price:  
18.84 
USD
Volume:  
557,134.00
Bahamas | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OSW WACC - Weighted Average Cost of Capital

The WACC of OneSpaWorld Holdings Ltd (OSW) is 8.1%.

The Cost of Equity of OneSpaWorld Holdings Ltd (OSW) is 8.20%.
The Cost of Debt of OneSpaWorld Holdings Ltd (OSW) is 6.00%.

Range Selected
Cost of equity 7.10% - 9.30% 8.20%
Tax rate 0.90% - 2.70% 1.80%
Cost of debt 4.80% - 7.20% 6.00%
WACC 7.0% - 9.2% 8.1%
WACC

OSW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.7 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.30%
Tax rate 0.90% 2.70%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.80% 7.20%
After-tax WACC 7.0% 9.2%
Selected WACC 8.1%

OSW's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for OSW:

cost_of_equity (8.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.7) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.