Onespaworld Holdings Ltd
NASDAQ:OSW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (26.9), the stock would be worth $22.66 (9% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 29.5 | $24.88 |
0%
|
| 3-Year Average | 26.9 | $22.66 |
-9%
|
| 5-Year Average | 25.9 | $21.81 |
-12%
|
| Industry Average | 25.9 | $21.87 |
-12%
|
| Country Average | 25.9 | $21.87 |
-12%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$2.5B
|
/ |
Jan 2026
$87.8m
|
= |
|
|
$2.5B
|
/ |
Dec 2026
$103.3m
|
= |
|
|
$2.5B
|
/ |
Dec 2027
$114.6m
|
= |
|
|
$2.5B
|
/ |
Dec 2028
$120.5m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| BS |
|
Onespaworld Holdings Ltd
NASDAQ:OSW
|
2.5B USD | 29.5 | 35.2 | |
| AU |
|
Slater & Gordon Ltd
ASX:SGH
|
16.9B AUD | 15.7 | 35.9 | |
| US |
|
Service Corporation International
NYSE:SCI
|
11.7B USD | 16.8 | 21.5 | |
| PH |
G
|
Golden MV Holdings Inc
XPHS:HVN
|
373.2B PHP | 374.5 | 914.3 | |
| US |
|
ADT Inc
NYSE:ADT
|
6B USD | 10.1 | 10 | |
| US |
|
Frontdoor Inc
NASDAQ:FTDR
|
4.4B USD | 11.7 | 17.4 | |
| US |
|
H & R Block Inc
NYSE:HRB
|
4B USD | 7.3 | 6.6 | |
| US |
S
|
StubHub Holdings Inc
NYSE:STUB
|
2.4B USD | 0 | 0 | |
| US |
|
Mister Car Wash Inc
NYSE:MCW
|
2.2B USD | 17.4 | 27.5 | |
| IN |
|
Urban Company Ltd
NSE:URBANCO
|
192.9B INR | -135 | -252.9 | |
| CN |
|
Dong Yi Ri Sheng Home Decoration Group Co Ltd
SZSE:002713
|
13.6B CNY | -36 | -21 |
Market Distribution
| Min | 25.9 |
| 30th Percentile | 25.9 |
| Median | 25.9 |
| 70th Percentile | 25.9 |
| Max | 25.9 |
Other Multiples
Onespaworld Holdings Ltd
Glance View
In the world of wellness and hospitality, OneSpaWorld Holdings Ltd. stands out as a unique frontrunner. This company has mastered the art of balancing luxury with leisure, primarily by providing premium wellness and beauty services at sea and on land. Its journey began by capitalizing on the untapped opportunities aboard cruise ships, transforming these floating cities into floating wellness retreats. OneSpaWorld partners with leading cruise lines, offering a range of services including spa treatments, fitness classes, beauty salons, and even health consultations, ensuring that passengers can indulge in self-care while sailing the open seas. This strategic alignment with major cruise operators ensures a steady stream of clientele, with their services seamlessly integrated into the cruise experience, crafting delight and devotion among travelers worldwide. On land, OneSpaWorld extends its reach through an array of upscale resort spas and health centers. Here, it showcases its versatility by tailoring experiences that merge local cultural elements with high-end wellness trends. The company’s revenue model is as diverse as its service offerings. Through lease agreements and profit-sharing models with cruise lines and resorts, it capitalizes on both recurring and variable revenue streams. Furthermore, carefully curated product lines and wellness packages are crafted to enhance the customer experience while augmenting per-service revenue. OneSpaWorld’s ability to blend strategic partnerships with operational prowess underpins its sustained growth, carving out a distinctive niche in the ever-expanding global wellness economy.