
Onespaworld Holdings Ltd
NASDAQ:OSW

Intrinsic Value
The intrinsic value of one
OSW
stock under the Base Case scenario is
16.02
USD.
Compared to the current market price of 16.7 USD,
Onespaworld Holdings Ltd
is
Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Onespaworld Holdings Ltd
Fundamental Analysis
Want a deep‑dive on Onespaworld Holdings Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Onespaworld Holdings Ltd
Balance Sheet Decomposition
Onespaworld Holdings Ltd
Current Assets | 161.5m |
Cash & Short-Term Investments | 57.4m |
Receivables | 46.3m |
Other Current Assets | 57.8m |
Non-Current Assets | 584.9m |
PP&E | 31.6m |
Intangibles | 530m |
Other Non-Current Assets | 23.3m |
Free Cash Flow Analysis
Onespaworld Holdings Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Onespaworld Holdings Ltd
Revenue
|
895m
USD
|
Cost of Revenue
|
-745.6m
USD
|
Gross Profit
|
149.5m
USD
|
Operating Expenses
|
-71m
USD
|
Operating Income
|
78.4m
USD
|
Other Expenses
|
-5.6m
USD
|
Net Income
|
72.9m
USD
|
OSW Profitability Score
Profitability Due Diligence
Onespaworld Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Onespaworld Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
OSW Solvency Score
Solvency Due Diligence
Onespaworld Holdings Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Onespaworld Holdings Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OSW Price Targets Summary
Onespaworld Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
OSW
is 23.21 USD
with a low forecast of 21.21 USD and a high forecast of 25.2 USD.
Dividends
Current shareholder yield for OSW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
OSW
stock under the Base Case scenario is
16.02
USD.
Compared to the current market price of 16.7 USD,
Onespaworld Holdings Ltd
is
Overvalued by 4%.