ONESPAWORLD HOLDINGS Ltd (OSW)
Services-Membership Sports & Recreation Clubs · Communication Services · $843M
Intrinsic Value (Consensus)
$12.63
Current Price
$13.80
Margin of Safety
-8.5%
8.5% Above Intrinsic Value
Value: $13
Price: $14
Valuation Model Estimates
Current Price: $13.80
DCF (Discounted Cash Flow)
$18.28
Graham Number
$11.74
Earnings Power Value
$6.70
Relative Value (P/E)
$13.80
Dividend Discount Model
$0.75
Consensus Value
$12.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.69
- EPS (Forward)
- $0.72
- Book Value
- $8.88
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 13.2%
- Debt/Equity
- 15%
- Revenue Growth
- 7.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance