US · OSW
OneSpaWorld Holdings Limited
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Nassau
- Website
- onespaworld.com
Price · as of 2025-12-31
$25.21
Market cap 2.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.95 | +22.77% |
| Intrinsic Value(DCF) | $41.49 | +64.58% |
| Graham-Dodd Method(GD) | $6.19 | -75.45% |
| Graham Formula(GF) | $10.56 | -58.13% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $9.40 | $49.23 | $0.05 | $0.00 | $7.03 |
| 2018 | $11.40 | $33.47 | $0.34 | $0.00 | $2.37 |
| 2019 | $10.34 | $35.27 | $1.62 | $1.32 | $0.00 |
| 2020 | $11.22 | $22.35 | $0.00 | $0.00 | $258.94 |
| 2021 | $9.54 | $27.83 | $0.00 | $0.00 | $0.00 |
| 2022 | $10.60 | $74.01 | $10,064.31 | $6.83 | $158.14 |
| 2023 | $12.53 | $31.48 | $20,668.65 | $4.29 | $0.00 |
| 2024 | $17.93 | $62.54 | $3,793.30 | $7.63 | $14.27 |
| 2025 | $21.04 | $30.95 | $122.38 | $6.19 | $10.55 |
AI valuation
Our deep-learning model estimates OneSpaWorld Holdings Limited's (OSW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.95
- Current price
- $25.21
- AI upside
- +22.77%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$41.49
+64.58% upside
Graham-Dodd
$6.19
-75.45% upside
Graham Formula
$10.56
-58.13% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| OSW | OneSpaWorld Holdings Limi… | $25.21 | 2.2B | +23% | +65% | -75% | -58% | 30.32 | 4.00 | 2.26 | 21.17 | — | 68.77 | 10.98% | 9.10% | 7.45% | 13.06% | 13.29% | 9.85% | 0.19 | 16.90 | 1.91 | 0.89 | 0.81 | 0.00% | 737.00% | -501.00% | 3.15% | 1.16 | 11.05% | 0.80% | 24.40% | 4.28% | 25.81 | 32.98 | 2.35 | 9.30 |
| CAKE | The Cheesecake Factory In… | $64.78 | 3.23B | +36% | -43% | -87% | -37% | 19.77 | 6.72 | 0.78 | 21.89 | — | 15.90 | 78.33% | 4.99% | 3.96% | 33.74% | 5.74% | 4.71% | 7.93 | 17.93 | 0.59 | 0.47 | 11.50 | -406.00% | 475.00% | 4364.00% | 5.28% | 0.39 | 5.21% | 1.78% | 35.20% | 7.02% | 33.00 | 39.86 | 1.65 | 2.45 |
| DRVN | Driven Brands Holdings In… | $11.00 | 1.81B | +109% | -42% | — | — | -8.80 | 4.24 | 1.10 | 231.04 | — | -1.76 | 52.37% | -5.99% | -12.50% | -38.65% | -2.74% | -5.24% | 6.58 | -0.89 | 1.52 | 0.84 | 138.11 | -5982.00% | 154.00% | -8698.00% | -1.83% | 0.56 | -1.00% | 0.00% | 0.00% | 10.60% | -45.65 | -136.03 | 2.74 | 0.47 |
| FUN | Six Flags Entertainment C… | $17.03 | 1.73B | -60% | -60% | — | — | -1.12 | 0.18 | 0.56 | -2.38 | -0.19 | 0.26 | 57.69% | -43.73% | -50.78% | -26.64% | -15.22% | -15.64% | 0.02 | -3.77 | 0.53 | 0.42 | -0.18 | 59130.00% | 1445.00% | -38939.00% | -8.74% | 0.54 | -1.81% | 0.00% | 0.00% | 283.36% | -1.39 | -12.39 | 0.61 | 0.57 |
| HBI | Hanesbrands Inc. | $6.47 | 2.29B | — | -68% | — | +48% | -14.03 | 4.48 | 0.46 | 16.00 | — | -0.91 | 34.87% | 6.92% | -3.29% | — | — | — | 10.80 | 2.03 | 1.75 | 0.54 | 11.12 | — | — | — | -32.16% | -0.20 | — | 11.73% | -164.50% | 13.13% | 21.87 | -10.19 | 1.51 | 1.28 |
| PRKS | United Parks & Resorts In… | $34.79 | 1.91B | +149% | -39% | — | — | 10.99 | — | 1.11 | 3.27 | — | — | 92.33% | 21.98% | 10.13% | -72.95% | 32.21% | 6.49% | — | 2.72 | 0.70 | 0.70 | -0.19 | -1926.00% | -364.00% | 1356.00% | 14.22% | 2.65 | 31.21% | 0.00% | 0.00% | 127.73% | 4.79 | 6.66 | 1.05 | — |
| PTON | Peloton Interactive, Inc. | $4.02 | 1.65B | +867% | -20% | — | — | -26.31 | -7.56 | 1.26 | 37.43 | — | -6.79 | 50.92% | -1.45% | -4.77% | 25.49% | -5.23% | -5.52% | -4.78 | -0.27 | 1.79 | 1.42 | 8.63 | -8013.00% | -777.00% | -47727.00% | 10.35% | 0.41 | 46.73% | 0.00% | 0.00% | 14.19% | -112.30 | 12.56 | 1.63 | -1.48 |
| SHOO | Steven Madden, Ltd. | $36.10 | 2.62B | -18% | +515% | — | -68% | 51.50 | 2.91 | 1.00 | 21.91 | — | 7.64 | 41.12% | 2.73% | 1.77% | 5.72% | 4.71% | 2.95% | 0.34 | 5.58 | 1.90 | 0.39 | 1.46 | -7319.00% | 1045.00% | -3057.00% | 4.74% | 0.31 | 12.96% | 2.41% | 124.40% | 2.95% | 39.26 | 22.63 | 1.07 | 3.23 |
| VAC | Marriott Vacations Worldw… | $65.01 | 2.25B | +86% | -57% | — | +22% | 11.35 | 1.01 | 0.50 | 12.20 | — | -1.68 | 37.35% | 11.01% | 4.39% | 9.00% | 5.26% | 2.23% | 2.14 | 3.38 | 3.14 | 2.32 | 8.19 | -1067.00% | 508.00% | 2982.00% | 6.01% | 0.16 | 2.01% | 4.34% | 49.30% | 6.62% | 13.70 | 50.62 | 1.51 | 1.35 |
| YETI | YETI Holdings, Inc. | $43.71 | 3.55B | — | +58% | -60% | -52% | 21.13 | 5.38 | 1.87 | 13.37 | — | 9.76 | 57.41% | 11.45% | 8.85% | — | — | — | 0.57 | 482.96 | 1.98 | 0.99 | 0.65 | — | — | — | 6.07% | 0.76 | — | 0.00% | 0.00% | 8.52% | 17.18 | 17.33 | 1.97 | 6.87 |
| ZGN | Ermenegildo Zegna N.V. | $11.27 | 2.86B | +207% | -73% | -76% | -67% | 18.24 | 1.81 | 0.85 | 5.90 | — | 5.49 | 66.60% | 8.57% | 3.96% | 10.35% | 7.48% | 3.24% | 1.13 | 4.21 | 1.41 | 0.68 | 2.01 | -3750.00% | 221.00% | -2223.00% | 9.27% | 0.33 | 9.89% | 1.83% | 33.30% | 1.83% | 14.36 | 15.60 | 1.23 | 1.90 |
About OneSpaWorld Holdings Limited
OneSpaWorld Holdings Limited operates health and wellness centers onboard cruise ships and at destination resorts worldwide. Its health and wellness centers offer services, such as traditional body, salon, and skin care services and products; self-service fitness facilities, specialized fitness classes, and personal fitness training; pain management, detoxifying programs, and body composition analyses; weight management programs and products; and medi-spa services. The company also provides its guests access to beauty and wellness brands, including ELEMIS, Kérastase, and Dysport, with various brands offered exclusively in the cruise market. As of December 31, 2021, it offered health, wellness, fitness, beauty services, treatments, and products onboard 170 cruise ships and at 52 destination resorts. The company is based in Nassau, Bahamas.
- CEO
- Leonard I. Fluxman
- Employees
- 5.19K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($41.49 ÷ $25.21) − 1 = +64.58% (DCF, example).