ONESPAWORLD HOLDINGS Ltd (OSW)
Services-Membership Sports & Recreation Clubs
Latest Price
$21.70
TTM P/E
27.47
Normalized P/E
53.19
Div Yield
--
Book Value
5.71
P/B Ratio
3.80
Valuation metrics
adjust assumptions →EPS: $0.69
Book value / share: $8.88
Formula: √(22.5 × EPS × BVPS)
Graham Number
$11.74
46% downside
Norm. op. income: $49M (median of 7yr)
Tax rate: 6%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$6.39
71% downside
Base FCF: $63M (median of recent 5yr)
Growth: 24%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$72.16
+233% upside
EPS: $0.69
Target P/E: 53×
Formula: EPS × P/E
P/E Fair Value
$36.57
+69% upside