Onespaworld Holdings Ltd
NASDAQ:OSW

Watchlist Manager
Onespaworld Holdings Ltd Logo
Onespaworld Holdings Ltd
NASDAQ:OSW
Watchlist
Price: 20.45 USD 1.29% Market Closed
Market Cap: 2.1B USD
Section:
 

Relative Value

The Relative Value of one OSW stock under the Base Case scenario is 18.58 USD. Compared to the current market price of 20.45 USD, Onespaworld Holdings Ltd is Overvalued by 9%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

OSW Relative Value
Base Case
18.58 USD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.3
P/S
P/S
Price to Sales
2.3
vs History
46
vs Industry
29
Median 3Y
1.9
Median 5Y
2.2
Industry
1.2
Forward
2.2
More Details
29.1
P/E
P/E
Price to Earnings
29.1
vs History
31
vs Industry
16
Median 3Y
28.7
Median 5Y
20.6
Industry
15.4
Forward
20.4
More Details
26.5
P/OCF
P/OCF
Price to OCF
26.5
vs History
25
vs Industry
10
Median 3Y
25.4
Median 5Y
22.1
Industry
8
More Details
44.9
P/FCFE
P/FCFE
Price to FCFE
44.9
vs History
12
vs Industry
12
Median 3Y
-63.5
Median 5Y
-22.6
Industry
11.2
More Details
3.9
P/B
P/B
Price to Book Value
3.9
vs History
9
vs Industry
19
Median 3Y
3.1
Median 5Y
3.1
Industry
1.7
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
49
vs Industry
28
Median 3Y
2.1
Median 5Y
2.4
Industry
1.4
Forward
2.3
More Details
14.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.2
vs History
30
vs Industry
9
Median 3Y
12.8
Median 5Y
12.5
Industry
2.9
More Details
20.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20.6
vs History
34
vs Industry
13
Median 3Y
20.3
Median 5Y
19.1
Industry
7.5
Forward
17.8
More Details
26.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
26.8
vs History
36
vs Industry
12
Median 3Y
27
Median 5Y
25.5
Industry
10.6
Forward
25.1
More Details
27.6
EV/OCF
EV/OCF
Enterprise Value to OCF
27.6
vs History
26
vs Industry
8
Median 3Y
27
Median 5Y
23.7
Industry
8.2
More Details
33.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
33.1
vs History
22
vs Industry
9
Median 3Y
30
Median 5Y
25.6
Industry
9.9
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
11
vs Industry
18
Median 3Y
2.5
Median 5Y
1.9
Industry
1.2
More Details

Multiples Across Competitors

OSW Competitors Multiples
Onespaworld Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.1B USD 2.3 29.1 20.6 26.8
PH
Golden MV Holdings Inc
XPHS:HVN
1.5T PHP 572.6 2 099.1 1 451.5 1 475.3
AU
Slater & Gordon Ltd
ASX:SGH
18.6B AUD 1.7 35.6 17.2 17.2
US
Service Corporation International
NYSE:SCI
11.1B USD 2.6 20.7 11.8 15.9
US
ADT Inc
NYSE:ADT
6.7B USD 1.3 10.4 5.2 10.8
US
H & R Block Inc
NYSE:HRB
5.5B USD 1.5 9 7.1 8
US
StubHub Holdings Inc
NYSE:STUB
4.8B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4B USD 1.9 15.1 9.1 10.8
IN
Urban Company Ltd
NSE:URBANCO
185B INR 16.2 77.2 -584.6 -257.8
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
US
Mister Car Wash Inc
NYSE:MCW
1.8B USD 1.9 22.1 10.7 14.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
Average EV/EBITDA: 191.7
20.6
14%
1.5
PH
G
Golden MV Holdings Inc
XPHS:HVN
1 451.5
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.2
22%
0.8
US
Service Corporation International
NYSE:SCI
11.8
5%
2.4
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
7.1
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
198%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.1
12%
0.8
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -584.6 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
10.7
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
Average EV/EBIT: 197.5
26.8
14%
1.9
PH
G
Golden MV Holdings Inc
XPHS:HVN
1 475.3
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.2
11%
1.6
US
Service Corporation International
NYSE:SCI
15.9
5%
3.2
US
ADT Inc
NYSE:ADT
10.8
8%
1.3
US
H & R Block Inc
NYSE:HRB
8
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
10.8
9%
1.2
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -257.8 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
14.9
14%
1.1

See Also

Summary
OSW intrinsic value, competitors valuation, and company profile.
DCF Valuation
OSW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OSW stock valuation using valuation multiples.
Wall Street Estimates
OSW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OSW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.