Skip to content
Company Analysis

OneSpaWorld Holdings Limited OSW

A comprehensive view of key metrics, scores, and financial health for OneSpaWorld Holdings Limited

Overview of OneSpaWorld Holdings Limited

OSW NCM
Consumer Cyclical Leisure Mid Cap
OneSpaWorld Holdings Limited (OSW), is a Mid Cap company, in the Leisure industry, last closed at $20.39, about 51.0% overvalued vs fair value, +17.3% 1Y return, placing in the top 25% of its sector.
$20.39
-0.63%
As of March 13, 2026
Previous close • Vol 90d: 31.8%
52-Week Range
Market Cap
$2.07B
Enterprise Value
$2.16B
Overall Score
Scores locked

Create a free account to see overall and pillar scores for OneSpaWorld Holdings Limited.

Top Beats

Quick Facts

Website https://onespaworld.com
HQ Nassau
Employees 5,395
Fiscal year Dec 31

Next Events

Dividend Mar 25
Earnings Apr 29 Estimated

Fair Value Snapshot

Bear Base Bull
$8
$10
$12
Current: $20.39 -51% vs base

Engine Room Money Flow™

Mid Cap

Corporate Free Cash Flow - Where revenue goes and how value is created

Flow Steps
Revenue
$961.0M
7.4%%
Gross Profit
$105.5M
-29.4%%
Operating Income
$87.5M
11.5%%
Net Income
$71.6M
-1.7%%
Money Flow Bridge
Flow Direction: Money moves from left to right
Components: Breakdown shows composition of each stage
Industry-Specific: Corporate Free Cash Flow

Quality & Reliability Indicators

Cash Conversion Ratio
100.6%
Excellent

FCF / Net Income - measures how well earnings convert to cash

Locked Metric
-
Premium
Locked Metric
-
Premium
Locked Metric
-
Premium
Locked Metric
-
Premium

Owner's Pocket - Capital Allocation

Total Returned to Shareholders

Combined dividends, buybacks, and debt reduction

$158.0M
219.2% of FCF

Where It Leaks

Cash Flow Health critical
Significant cash flow inefficiencies identified. Multiple high-impact leaks require attention.
2
Active Leaks
0/2
Improving
0
High Impact
1
Critical
Locked Leak
Upgrade to view details
Premium
Moat Analysis Corporate Default

Competitive Advantage Assessment

Evaluating OneSpaWorld Holdings Limited's durable competitive advantages across 6 defense dimensions

Overall Moat Strength
54
/100
Moderate
Scores based on quantitative metrics and qualitative factors

Upgrade to unlock interactive defense details

Premium access

Unlock full defense analysis

Get key signals, strengths, and risks for every moat dimension.

Upgrade to Premium Unlock all moat defenses and evidence.

Pricing Power

Developing
34
Premium
Unlock full defense details

See key signals plus strengths and risks for this moat dimension.

Upgrade for full defense analysis Premium-only evidence and insights.
For informational purposes only. Not investment advice.

Trade-Off Ledger™

Where management spends the performance budget - Growth, Profitability, or Safety

Generic Industrial / Default vs Industry Peers 95% Coverage
Trade-Off Triangle Visualization A ternary plot showing OSW's balance between Growth (40.9%), Profitability (30.1%), and Safety (29.0%). Growth 41% Safety 29% Profitability 30%

Click axes to expand details. Marker shows current allocation.

3-Year Trend Analysis Locked
Upgrade to unlock the full 3-year trend analysis and deltas.

Growth

78th percentile vs peers
78
Key Signals
Revenue CAGR 3Y 20.7% 88p Rev Growth YoY 7.4% 64p EPS Growth YoY 23.84 96p TSR 5.1% 58p
Strengths
  • Revenue Cagr 3Y in top 20% of peers (20.7%, 88th percentile)
  • Eps Growth Yoy in top 20% of peers (23.84, 96th percentile)
  • Interest Coverage Ratio in top 20% of peers (15.70, 89th percentile)
  • Superior capital returns - 2 return metrics above peer median
  • Growth above peer median with strong metric coverage (85%)
Risks

No significant risks identified for this axis.

Profitability

57th percentile vs peers
58
Key Signals
Strengths
Risks
Premium
Unlock full Profitability drilldowns

See the signal-level drivers and insights behind this axis. Upgrade to reveal the full Trade-Off Ledger.

Upgrade Now

Safety

55th percentile vs peers
56
Key Signals
Strengths
Safety drilldowns are available to premium members.

Two Futures

Scenario-based fair value ranges for OneSpaWorld Holdings Limited.

Loading valuation model...
Unable to Compute Fair Value

This company cannot be valued using standard models.

What this means: The Scenario Theatre requires financial data (revenue, cash flow, shares outstanding) to calculate fair value estimates. This data may be unavailable for:

  • Recently listed companies (IPOs, SPACs)
  • Shell companies or holding companies
  • Companies that haven't filed recent financials
  • Foreign companies with limited data coverage
X.X%
X%XX%
X.X%
-XX%XX%
XX.X%
-XX%XX%
Adjust the sliders above to explore different valuation scenarios.
Unlock Premium
Reveal the full Scenario Theatre
See live sliders, narratives, and full Bear/Base/Bull outcomes.
Upgrade Now
Bear
-
- - -
- upside
-
Base
$9.99
- - -
-51.0% vs current
Snapshot base estimate
Bull
-
- - -
- upside
-
Fair Value Range Current: $-
$- $- $-
Actions & Info