Three independent discounted-cash-flow-style models value OneSpaWorld Holdings Limited Common Shares every trading day. 0 of 3 currently price OSW above its market price.
| Free Cash Flow model | $10.49 |
| Excess Profit model | $6.05 |
| Residual Earnings model | $1.38 |
| Dividend Discount model | $7.86 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +10.3% |
| Net debt / EBITDA | 0.8× |
| Gross margin | +100.0% |
| Revenue CAGR | +20.7% |
| Cash conversion | 1.2× |
| Dividend yield | +0.9% |
| Buyback yield | +0.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open OSW in StockKitty