Intrinsic Value of S&P & Nasdaq Contact Us

OneSpaWorld Holdings Limited OSW NASDAQ

NASDAQ Capital Marke • Consumer Cyclical • Leisure • BS • USD

SharesGrow Score
68/100
3/7 Pass
SharesGrow Intrinsic Value
$39.29
+58.7%
Analyst Price Target
$26.00
+5.1%
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

OneSpaWorld Holdings Limited (OSW) has shown exceptional revenue growth over the past 3 years, expanding from $546M to $961M (average +21.8%/yr). Net income reached $72M, reflecting exceptional earnings expansion at +814.2%/yr on average. The net profit margin is 7.5%, which is moderate. the company was profitable in 3 out of the last 4 years tracked. The gross margin is 11% (low), with a -4.3pp trend over the period. With a $3B market cap and MOAT composite score of 33/100, the company has a low competitive position.

Criteria proven by this page:

  • GROWTH (100/100, Pass) — proving strong growth momentum
  • PAST (75/100, Partial) — profitability has been inconsistent. Looking at the full 10-year history, the company was profitable in 6 of 10 years — a mixed long-term record
  • INCOME (45/100, Partial) — the company is profitable but margin is below 15%
  • MOAT (33/100, Fail) — limited competitive moat based on margins and scale

Overall SharesGrow Score: 68/100 with 3/7 criteria passed.

68/100
SG Score
View full scorecard →
~
VALUE
44/100
Price-to-Earnings & upside
→ IV page
FUTURE
82/100
Analyst consensus
→ Forecast
~
PAST
75/100
3/4 yrs profit
EPS $0.69
Proven by this page
HEALTH
100/100
Debt-to-Equity & liquidity
→ Health
MOAT
33/100
Score: 33/100
GM 11% (-4.3pp)
Proven by this page
GROWTH
100/100
Rev +21.8%/yr
NI +814.2%/yr
Proven by this page
~
INCOME
45/100
Margin 7.5%
$961M
Proven by this page
OneSpaWorld Holdings Limited Earnings and Revenue History
Analyst Forecast →
Revenue  Actual & Estimate
Earnings & Profit Margin  Actual & Estimate
Metric TTM FY2025 FY2024 FY2023 FY2022
Revenue $961M$961M$895.02M$794.05M$546.26M
Gross Profit $133.77M$105.55M$132.89M$90.24M$83.57M
Gross Margin 13.9%11%14.8%11.4%15.3%
Operating Income $87.31M$87.49M$78.06M$54.17M$15.14M
Net Income $71.62M$71.62M$72.86M$-2.97M$53.16M
Net Margin 7.5%7.5%8.1%-0.4%9.7%
EPS (Diluted) $0.69$0.69$0.69$-0.03$0.56
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message