ONESPAWORLD HOLDINGS Ltd (OSW)
Services-Membership Sports & Recreation Clubs · Communication Services · $1.6B
Intrinsic Value (Consensus)
$12.63
Current Price
$26.36
Margin of Safety
-52.1%
52.1% Above Intrinsic Value
Value: $13
Price: $26
Valuation Model Estimates
Current Price: $26.36
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%.
Health Score
C
59
Profitability
18/25
Strength
24/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Low debt — conservative balance sheet
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
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance