Onespaworld Holdings Ltd
NASDAQ:OSW

Watchlist Manager
Onespaworld Holdings Ltd Logo
Onespaworld Holdings Ltd
NASDAQ:OSW
Watchlist
Price: 24.88 USD 0.73%
Market Cap: $2.5B

EV/EBIT

29.5
Current
10%
More Expensive
vs 3-y average of 26.9

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.

EV/EBIT
29.5
=
Enterprise Value
$2.5B
/
EBIT
$87.8m

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.

EV/EBIT
29.5
=
Enterprise Value
$2.5B
/
EBIT
$87.8m

Valuation Scenarios

Onespaworld Holdings Ltd is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (26.9), the stock would be worth $22.66 (9% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-12%
Maximum Upside
No Upside Scenarios
Average Downside
11%
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
=
29.5
Current
$2.5B
/
Dec 2026
$103.3m
=
23.8
Forward
$2.5B
/
Dec 2027
$114.6m
=
21.5
Forward
$2.5B
/
Dec 2028
$120.5m
=
20.4
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
Average EV/EBIT: 60.4
29.5
11%
2.7
AU
Slater & Gordon Ltd
ASX:SGH
15.7
11%
1.4
US
Service Corporation International
NYSE:SCI
16.8
6%
2.8
PH
G
Golden MV Holdings Inc
XPHS:HVN
374.5
N/A N/A
US
ADT Inc
NYSE:ADT
10.1
4%
2.5
US
Frontdoor Inc
NASDAQ:FTDR
11.7
9%
1.3
US
H & R Block Inc
NYSE:HRB
7.3
8%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
17.4
15%
1.2
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -135 N/A N/A
CN
Dong Yi Ri Sheng Home Decoration Group Co Ltd
SZSE:002713
Negative Multiple: -36 N/A N/A

Market Distribution

Higher than 100% of companies in Bahamas
Percentile
100th
Based on 2 companies
100th percentile
29.5
Low
25.9 — 25.9
Typical Range
25.9 — 25.9
High
25.9 —
Distribution Statistics
Bahamas
Min 25.9
30th Percentile 25.9
Median 25.9
70th Percentile 25.9
Max 25.9

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.

OSW Intrinsic Value
15.9 USD
Overvaluation 36%
Intrinsic Value
Price $24.88
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett