OSW
OneSpaWorld Holdings Ltd
$26.51
▲ 1.3%Updated Today 11:10 AM ET
OSW at a glance — five pillars scored 0–100 from real filed financials.
Overall: Unrated · 0/100. A wider, greener shape means more pillars look healthy. Dividends scores 0 when a company pays none — that is a choice, not a flaw.
Market Cap
$0.00
P/E
—
Forward P/E (est.)
—
ROE
—
Revenue Growth
—
EPS Growth
—
Profit Margin
—
FCF Yield
—
Debt / Equity
—
ROIC
10.0%
Interest Coverage
3.82x
Current Ratio
2.91x
Dividend Yield
—
Implied Growth (rev. DCF)
—
Rating Score
0/100
OneSpaWorld Holdings Ltd (OSW) is a small-cap company in the Diversified Consumer Services industry, part of the Consumer Discretionary sector of the S&P 500.
In its latest reported year it generated about $961.00M in revenue and $71.62M in net profit.
Our model rates OSW Unrated (0/100) on growth, profitability, financial health, and valuation. The summary below is built from its filed financials and current ratios and refreshes automatically.
Evidence of durable competitive advantage in the filed financials (8 years of history).
The numbers don't show a durable competitive advantage — margins, growth, or returns on capital have been unstable or thin. Great returns are still possible; they just aren't protected.
8.0% average over the last 3 years
±74.2 pts around -26.5% across 8 years
grew in 6 of the last 7 year-over-year periods
positive in 6 of 8 years
10.0% latest fiscal year
A moat can't be proven by numbers alone — this scores the evidence a durable advantage leaves behind (pricing power, consistency, returns on capital), computed the same way for every stock. Pair it with the business overview before concluding anything.
4Y CAGR
60.7%
Revenue moved from $506.69M in 2017 to $961.00M in 2025, a 9.6% compound annual growth rate. The most recent year was roughly steady year over year. Slower, mature growth is common for established businesses.
Gross Margin
—
Operating Margin
8.5%
Net Margin
7.5%
ROE
—
Total Debt
$83.97M
Net Debt
$43.61M
Net Debt / EBITDA
0.53x
Debt / Equity
—
Leverage: debt-to-equity is n/a, and operating profit covers interest about 3.8x, with a current ratio of 2.9x. Detailed balance-sheet leverage is limited for this name. It carries roughly $83.97M of total debt against $40.36M of cash.
Operating CF
$83.52M
Free Cash Flow
$68.45M
FCF Margin
7.1%
In the latest year OneSpaWorld Holdings Ltd produced about $83.52M of operating cash flow and $68.45M of free cash flow after capital spending. Cash flow is what ultimately pays shareholders, so it is worth tracking over time.
Can the payout survive a bad year? Scored from filed cash flow, earnings coverage, and the raise/cut record.
The payout is comfortably covered by cash the business actually generates, with a raise habit behind it.
Total paid (latest FY)
$17.46M
History on record
2 years
dividend uses 26% of free cash flow
24% of net income paid out
total dividends increased 1 year in a row
no cuts in the last 2 years on record
Coverage uses the latest fiscal year as filed with the SEC; the streak counts total dollars paid (per-share figures can carry split artifacts). Educational information, not income advice.
P/E
—
P/S
—
P/B
—
EV / EBITDA
—
OSW trades at n/a trailing earnings. With no positive trailing earnings, value it on sales, cash flow, or growth rather than P/E.
A two-stage discounted cash flow on real SEC-filed free cash flow — the intrinsic-value anchor professional analysts triangulate from.
DCF fair value / share
$11.58
Current price
$26.51
Starting FCF (latest 10-K)
$68.45M
Growth, years 1–5
4.0%
Fade to terminal, years 6–10
2.5%
Discount rate
9.0%
Cash flows grow at the stage-1 rate (trailing revenue growth, capped at 20%) for five years, fade to 2.5% by year 10, and continue at that rate forever (Gordon terminal value), all discounted at 9.0%. Small changes in assumptions move the result a lot — treat this as one reference point, not a target price. Educational only, not investment advice.
Where OSW sits versus its Consumer Discretionary sector peers in the S&P 500.
Bands show the middle half (25th–75th percentile) of the 85 Consumer Discretionary companies in the S&P 500 — the peer-relative anchor professional comps analysis uses. Context only — not investment advice.
How OSW stacks up against its Consumer Discretionary peers — valuation, profitability, and growth versus the sector median.
In the Consumer Discretionary sector (158 S&P 500 companies), OSW ranks #129 of 158 by our overall rating.
P/E vs sector
—
median 26x
ROE vs sector
—
median 26.2%
Growth vs sector
—
median 6.8%
Sector rank
#129
of 158 by rating
Peers are the closest Consumer Discretionary companies by sub-industry and size. Sector median is across all 158 S&P 500 names in the sector. Educational, not a recommendation.
Project revenue → earnings → price. Edit the assumptions to build your own case.
2030 price target (Base Case)
$0.00 – $0.00
vs. $26.51 today · expected CAGR -15% – -6%
| Metric | 2026 | 2027 | 2028 | 2029 | 2030 |
|---|---|---|---|---|---|
| Revenue | $1.04B | $1.12B | $1.21B | $1.31B | $1.41B |
| Net income | $72.65M | $78.46M | $84.74M | $91.52M | $98.84M |
| EPS | $0.72 | $0.77 | $0.83 | $0.90 | $0.97 |
| Share price (low) | $8.59 | $9.28 | $10.02 | $10.82 | $11.69 |
| Share price (high) | $14.32 | $15.46 | $16.70 | $18.03 | $19.48 |
| CAGR (low–high) | -68% / -46% | -41% / -24% | -28% / -14% | -20% / -9% | -15% / -6% |
Educational model on sample fundamentals — not a forecast or investment advice. Outputs are only as good as your assumptions.
The case for OSW:
- As an established S&P 500 member in Consumer Discretionary, it brings scale and a long operating history.
The case against OSW:
- Like any single stock, it is exposed to competition, the economic cycle, and shifts in its end markets.
Market risk — sector rotation, the economic cycle, and broad sentiment move the stock regardless of fundamentals.
On balance, the picture is mixed: OneSpaWorld Holdings Ltd is a small-cap consumer discretionary business growing at a mature pace, with modest profitability, and a heavier debt load to watch. It trades at n/a earnings, which our model scores Unrated (0/100). Weigh this against your own goals and time horizon — this is educational information, not a recommendation.
Latest SEC Filings
OSW's most recent filings, straight from SEC EDGAR. Annual and quarterly reports are the deep dives; 8-Ks flag material events the moment they happen.
OSW — frequently asked questions
Is OSW a good stock to buy?
We don't give buy or sell advice. Review OneSpaWorld Holdings Ltd's fundamentals, valuation, and 5-year financials on this page, then make your own decision — and consider a licensed professional.
Where does OSW's data come from?
Live price data plus real fundamentals and 5-year financials pulled directly from OneSpaWorld Holdings Ltd's SEC filings — refreshed automatically, not hand-entered.
How is the 5-year projection for OSW calculated?
It's a scenario model: it grows revenue at an assumed rate, applies a profit margin and a valuation multiple, and shows the resulting share-price range. The assumptions are yours to change — it's a tool for thinking, not a prediction.
Is this OSW analysis financial advice?
No. Everything on this page is educational research, not financial advice or a recommendation to buy or sell OSW. Always do your own research and consider a licensed professional.
Data notice. Fundamentals and financial statements are sourced from company filings (SEC EDGAR) and market-data providers; prices and market caps refresh on trading days and may be delayed. Ratings, projections, technical signals, and written summaries are model- or rule-generated for education and may simplify or lag the latest filings.
Not advice. Nothing on this page is investment advice or a recommendation to buy, hold, or sell any security. Do your own research and consult a licensed financial professional before investing.