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%

OneSpaWorld Holdings Limited (OSW) is a Leisure company in the Consumer Cyclical sector, currently trading at $24.75. It has a SharesGrow Score of 68/100, indicating a above average investment profile with 3 out of 7 criteria passed.

SharesGrow calculates the intrinsic value of OSW = $39.29 (+58.7% from the current price, the stock appears undervalued). Analyst consensus target is OSW = $26 (+5.1% upside).

Valuation: OSW trades at a trailing Price-to-Earnings (P/E) of 34.1 (S&P 500 average ~25) with a forward Price/Earnings-to-Growth (PEG) of 2.34.

Financials: revenue is $961M, +21.8%/yr average growth. Net income is $72M, growing at +814.2%/yr. Net profit margin is 7.5% (thin). Gross margin is 11% (-4.3 pp trend).

Balance sheet: total debt is $103M against $543M equity (Debt-to-Equity (D/E) ratio 0.19, conservative). Current ratio is 1.91 (strong liquidity). Debt-to-assets is 14.5%. Total assets: $707M.

Analyst outlook: 9 / 11 analysts rate OSW as buy (82%) — strong consensus.

SharesGrow 7-Criteria breakdown: Value 44/100 (Partial), Growth 100/100 (Pass), Past 75/100 (Partial), Health 100/100 (Pass), Moat 33/100 (Fail), Future 82/100 (Pass), Income 45/100 (Partial).

$26.00
▲ 5.05% Upside
Average Price Target
The 12-month price target for OneSpaWorld Holdings Limited is $26.00.

OSW SharesGrow Score Overview

68/100
SharesGrow Score
Above average fundamentals
View full scorecard →
VALUE 44/100
Valuation — P/E, PEG, Forward PEG
GROWTH 100/100
Financials — average growth
PAST 75/100
strong — trend
HEALTH 100/100
Balance sheet — Debt-to-Equity (D/E) ratio, Current ratio is
MOAT 33/100
Gross margin is + market cap
FUTURE 82/100
Analyst outlook — as buy
INCOME 45/100
Net profit margin is
Scores derived from financial statements, analyst ratings, and balance sheet data.

Score Breakdown — OSW

~
VALUE Partial
44/100
OSW trades at a trailing Price-to-Earnings (P/E) of 34.1 (S&P 500 average ~25). Forward PEG 2.34 — overvalued. Analyst consensus target is $26, implying +5.1% from the current price $25. Composite: Price-to-Earnings (20%) + Forward Price/Earnings-to-Growth (35%) + upside (25%) + trailing PEG (20%). ≥ 60 = Pass.
View details →
GROWTH Pass
100/100
OSW: +21.8%/yr revenue is, +814.2%/yr Net income is average growth. > 5%/yr — strong. Score: >20%/yr = 100, >10% = 80, >5% = 65, >0% = 45, < 0 = 15.
View details →
~
PAST Partial
75/100
OSW: 3 / 4 years profitable. mixed. Score = 3 / 4 × 100. ≥ 80 = Pass.
View details →
HEALTH Pass
100/100
Balance sheet OSW: Debt-to-Equity (D/E) ratio 0.19 (conservative), Current ratio is 1.91 (strong liquidity). Debt-to-Equity < 0.5, Current Ratio > 1.5, Interest Coverage > 8x = ideal. ≥ 70 = Pass.
View details →
MOAT Fail
33/100
OSW: Gross margin is 11% (-4.3 pp trend), $3B market cap. Moat (0-100): margin (35%) + trend (15%) + market cap (30%) + revenue is (20%). Score 33/100. ≥ 70 = Pass.
View details →
FUTURE Pass
82/100
Analyst outlook: 9 / 11 analysts rate OSW as buy (82%). Analyst consensus target is $26 (+5.1% upside). Score: 60% buy consensus + 40% upside. ≥ 60 = Pass.
View details →
~
INCOME Partial
45/100
OSW: Net profit margin is 7.5%. thin (5-15%). Score: ≥30% = 100, ≥20% = 85, ≥15% = 70, ≥10% = 55, ≥5% = 45, ≥0% = 30, < 0 = 10.
View details →

Stock Chart & Stats

Market Data
52-Week Range14.21-23.7
Volume686.52K
Avg Volume (30D)1.27M
Market Cap$2.52B
Beta (1Y)0.95
Dividend Yield$0.1800
Share Statistics
EPS (TTM)0.69
Shares Outstanding$103.19M
IPO Date2017-11-17
Employees5,191
CEOLeonard I. Fluxman
Financial Highlights & Ratios
Revenue (TTM)$961M
Gross Profit$105.55M
EBITDA$106.62M
Net Income$71.62M
Operating Income$87.49M
Total Cash$16.31M
Total Debt$102.77M
Net Debt$86.47M
Total Assets$707.1M
Price / Earnings (P/E)35.9
Price / Sales (P/S)2.63
Analyst Forecast
1Y Price Target$26.00
Target High$26.00
Target Low$26.00
Upside+5.1%
Rating ConsensusBuy
Analysts Covering11
Buy 82% Hold 18% Sell 0%
Price Target Summary
Company Info
CountryBS
ExchangeNASDAQ Capital Marke
CurrencyUSD
ISINBSP736841136

Price Chart

OSW
OneSpaWorld Holdings Limited  ·  NASDAQ Capital Marke
Consumer Cyclical • Leisure
14.21 52WK RANGE 23.70
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message