OneSpaWorld Holdings Ltd (OSW) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of OneSpaWorld Holdings Ltd stock $18.13, price $31.13, that is 41.8% below the price, quality 64 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range $6.72 – $31.29 · fair‑value band $10.10 – $29.72 · the $31.13 price screens above the $18.13 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow OneSpaWorld Holdings in your weekly email
Every Wednesday you see whether OneSpaWorld Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
OneSpaWorld Holdings Limited operates health and wellness centers onboard cruise ships and at destination resorts in the United States and internationally.
Show moreShow less
It offers massage and body care services and therapies, and aesthetics treatments; medi-spa services; and acupuncture, electric stimulation acupuncture, LED therapy, cupping, posture and gait analysis, and therapy for recovery.
The company also provides fitness centers, and personalized training services and consultation; personal nutritional and dietary consultation, weight management, nutrition coaching and detoxification; hot and cold hydro-therapies and related amenities, such as thermal loungers, infrared saunas, snow rooms, laconiums, caldarium chambers, and hammams, as well as cold plunge pools, large therapeutic jacuzzis, and rooms surrounding occupants with layers of body cleansing salt crystals.
In addition, the company offers products under the ELEMIS, Grown Alchemist, Kerastase, Keratin Complex, Thermage, Dysport, GoodFeet arch supports, Hyperice, and Megawhite teeth whitening brands. OneSpaWorld Holdings Limited was founded in 2017 and is based in Nassau, Bahamas.
Stock analysis
OneSpaWorld Holdings Ltd (OSW) currently trades at $31.13, while our model-based Fair Value estimate is $18.13, 42% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $22.86 per share, and 1 of the 26 models we run sit above the $31.13 price.
Bear case: the Dividend Discount group reads lowest at $2.81, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $10.10 (bear) to $29.72 (bull), the price of $31.13 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
OneSpaWorld Holdings Ltd reported revenue of $961M in FY2025 versus $144M in FY2021, a compound +60.7%/yr. Reported net income was $71.6M in FY2025.
Key figures
Market cap $3.2B Mid · P/E ratio 35.0 · P/S ratio 3.16 · EPS (TTM) $0.8900 · Dividend yield 0.7% · Net margin 8.3% · Return on equity 14.3% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 62% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −42%, OSW screens richer than that median.
Fair Value models
Bear$10.10Fair Value $18.13Bull$29.72
Price $31.13 · Downside -41.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.5787 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, 3 officers or directors sold shares worth $8.9M and none bought.
SaleAndrew R HeyerDirector4× since Dec 3, 2025: 164,219 shares, avg. $27.02$4.4MNov 2, 2026
SaleWalter Field McLallenDirector3× since Dec 11, 2025: 21,500 shares, avg. $22.57$485,254Jun 11, 2026
SaleLeonard I FluxmanOfficer, Director, 10% owner5× since Dec 3, 2025: 210,282 shares, avg. $24.04$5.1MJun 8, 2026
SaleStephen LazarusPresident, CFO and CEO8,569 shares at $21.12$180,977Dec 3, 2025
Plus 9 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+20.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+51.4%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.1%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
+34.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+34.1%
Dividend (yield on the price)0.7%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−219% → 9%
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+25.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +22.4% a year for the price and +5.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (98 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
AI conclusion: The asset-light cruise-ship spa model provides operational flexibility as main strength, while thin public signals leave any competitive position unclear as key weakness.
Main risk: Dependence on cruise passenger volumes and discretionary spending on treatments risks hitting revenue if softer uptake or higher competition for passenger wallets occurs.
OneSpaWorld operates an asset-light model delivering spa and wellness services mainly on cruise ships, where revenue depends on passenger volumes and how much they spend on discretionary treatments. A new partnership brings NAD-boosting IV therapies to over 80 onboard medi-spa clinics. Our models currently see it as overvalued, so will these premium additions lift margins enough to offset softer uptake or higher competition for passenger wallets?
Compare OneSpaWorld Holdings Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Leisure · 169 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside−41.8% · Bottom 25%
Profitability
Return on equity (12 months)14.3% · Top 25%
Return on assets10.1% · Top 25%
Net margin (12 months)8.3% · Above median
Operating margin (12 months)0.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)7.0% · Above median
Dividend yield (12 months)0.7% · Bottom 25%
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Leisure median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is OneSpaWorld Holdings Ltd (OSW) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of $18.13 versus a price of $31.13, about 42% lower (overvalued).
What is the fair value of OSW?
Our model-based fair value for OneSpaWorld Holdings Ltd is $18.13 (as of Nov 4, 2026), built from audited fundamentals. The current price: $31.13.
What is the quality score of OSW?
OneSpaWorld Holdings Ltd has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for OneSpaWorld Holdings Ltd (OSW)?
Our model-based price target is the fair value of $18.13 (as of Nov 4, 2026) from 26 valuation models. Cautious scenario $10.10, optimistic scenario $29.72. It is a calculation from audited fundamentals, not an analyst target.
What is the OneSpaWorld Holdings Ltd stock forecast for 2026?
Our models put fair value at $18.13, about 42% lower versus a price of $31.13 (overvalued). Cautious scenario $10.10, optimistic scenario $29.72. The calculation is refreshed regularly with new filings.
What is the revenue of OneSpaWorld Holdings Ltd (OSW)?
OneSpaWorld Holdings Ltd reported trailing-twelve-month revenue of about $1.0B (latest available figure, as of Nov 4, 2026).
Does OneSpaWorld Holdings Ltd pay a dividend?
OneSpaWorld Holdings Ltd currently shows a dividend yield of 0.68% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of OneSpaWorld Holdings Ltd (OSW) and when is the ex-dividend date?
OneSpaWorld Holdings Ltd pays a dividend of $0.213 per share a year, a dividend yield of 0.7%. The next ex-dividend date is Nov 18, 2026. The payout ratio is 23.9% of earnings. Free cash flow covers the dividend 3.17 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into OneSpaWorld Holdings Ltd (OSW)?
For today's price to be fair in a discounted-cash-flow model, OneSpaWorld Holdings Ltd would have to grow free cash flow by +25.3 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +51.4 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of OSW use?
Our models discount OneSpaWorld Holdings Ltd at 9.5 %: a base by market capitalisation (mid), damped by beta 0.90, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For OneSpaWorld Holdings Ltd that is +25.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has OneSpaWorld Holdings Ltd (OSW) delivered so far?
Over the past 5 years revenue at OneSpaWorld Holdings Ltd grew +51.4 % a year. The price currently implies free-cash-flow growth of +25.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of OneSpaWorld Holdings Ltd (OSW) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into OneSpaWorld Holdings Ltd (+25.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of OneSpaWorld Holdings Ltd (OSW)?
The free-cash-flow yield on the price is 2.15 %: that much free cash flow OneSpaWorld Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of OneSpaWorld Holdings Ltd (OSW)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For OneSpaWorld Holdings Ltd it is $18.13 per share (as of Nov 4, 2026), against a price of $31.13. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is OneSpaWorld Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, OSW trades above its calculated fair value: price $31.13, fair value $18.13, a gap of about −42% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of OSW?
No. The price is what the market pays today ($31.13); the fair value is what the company's own numbers justify ($18.13). For OneSpaWorld Holdings Ltd the two are $13.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is OneSpaWorld Holdings Ltd worth?
The market values OneSpaWorld Holdings Ltd at about $3.2B (market capitalisation, as of Nov 4, 2026). Per share that is $31.13; our models calculate a fair value of $18.13 per share.
What do the bullish and bearish scenarios say about OSW?
Our models span a range for OneSpaWorld Holdings Ltd: cautious scenario $10.10, base $18.13, optimistic $29.72 per share (as of Nov 4, 2026, price $31.13). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of OSW?
OneSpaWorld Holdings Ltd trades at a price-to-earnings ratio of 35.0 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $18.13 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2017 to 2025), reported earnings, 4 of the years ex one-offs: 28.6. Other multiples: P/B 5.9, P/S 3.2, EV/EBITDA 26.4.
How solid is the balance sheet of OneSpaWorld Holdings Ltd (OSW)?
Balance-sheet figures for OneSpaWorld Holdings Ltd (as of Nov 4, 2026): return on equity 14.3%, debt of 0.16 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is OSW from its 52-week high?
OneSpaWorld Holdings Ltd trades at $31.13, about 1% below its 52-week high of $31.29 and 62% above the low of $19.25 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $18.13 is for.
Which stocks are comparable to OneSpaWorld Holdings Ltd?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is OneSpaWorld Holdings Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price $31.13, calculated fair value $18.13 (−42%), Quality Score 64/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of OSW calculated?
We run OneSpaWorld Holdings Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $18.13 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. OneSpaWorld Holdings Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of OneSpaWorld Holdings Ltd (OSW)?
The closing price on Nov 6, 2026 was $31.13. Our model-based fair value is $18.13, about 42% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with OneSpaWorld Holdings Ltd right now?
The price sits above even our optimistic bull case ($29.72). The favourable scenario is already priced in. The model range is unusually wide ($10.10 to $29.72). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of OneSpaWorld Holdings Ltd
How large is the market capitalisation of OneSpaWorld Holdings Ltd (OSW)?
The market capitalisation of OneSpaWorld Holdings Ltd is $3.2B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of OneSpaWorld Holdings Ltd (OSW)?
The price-to-sales ratio of OneSpaWorld Holdings Ltd is 3.16 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of OneSpaWorld Holdings Ltd (OSW)?
Earnings per share at OneSpaWorld Holdings Ltd are $0.8900 (price ÷ EPS = P/E 35.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of OneSpaWorld Holdings Ltd (OSW)?
The dividend yield of OneSpaWorld Holdings Ltd is 0.7% (payout 23.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of OneSpaWorld Holdings Ltd (OSW)?
The net margin of OneSpaWorld Holdings Ltd is 8.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of OneSpaWorld Holdings Ltd (OSW)?
The return on equity (ROE) of OneSpaWorld Holdings Ltd is 14.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of OneSpaWorld Holdings Ltd (OSW)?
On an EBIT basis the return on assets of OneSpaWorld Holdings Ltd is 5.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How fast is revenue growing at OneSpaWorld Holdings Ltd (OSW)?
Revenue at OneSpaWorld Holdings Ltd is growing +7.0% versus a year earlier (3y avg +20.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at OneSpaWorld Holdings Ltd (OSW)?
Earnings per share at OneSpaWorld Holdings Ltd are growing +21.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does OneSpaWorld Holdings Ltd (OSW) carry?
The net debt of OneSpaWorld Holdings Ltd is $86.5M (fiscal year 2025, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch OneSpaWorld Holdings Ltd in the live analysis
One click puts OneSpaWorld Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026