Fairvalue-Calculator Fairvalue-Calculator

OneSpaWorld Holdings (OSW) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.4B

Price$28.10
Fair Value$14.66
Upside-47.8%
Quality95/100
Evidence: High Range $10.06 – $18.54

Analysis

OneSpaWorld Holdings (OSW) currently trades at $28.10, while our model-based Fair Value estimate is $14.66 — implying the stock looks roughly 47.8% overvalued today. We read business quality at 95/100 (high quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

About the company

OneSpaWorld Holdings Limited operates health and wellness centers onboard cruise ships and at destination resorts in the United States and internationally. 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, Goo…

Open the full interactive analysis →

Similar stocks

Oriental Land Co (OLCLF) -35% Pop Mart International Group (PMRTY) -65% ANTA Sports Products Limited (ANPDF) +106% Amer Sports, Inc (AS) -52% BANDAI NAMCO Holdings (NCBDY) +42% Hasbro, Inc (HAS) -2%

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.