/
DCF Valuation
Base-case fair value
$23.41
Intrinsic $31.22 · 25% MOS
Current price: $24.07
Base-case summary
Our base-case DCF for ONESPAWORLD HOLDINGS Ltd (OSW) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 34.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $65M in trailing free cash flow, this produces an intrinsic value of $31.22 per share. A 25% safety margin gives a fair value of $23.41, suggesting the stock is currently 3% overvalued against the $24.07 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$65M
Cash & equivalents
$16M
Total debt
$93M
Shares outstanding
102M