OneSpaWorld Holdings Limited (OSW) Stock Analysis
Consumer Cyclical · Leisure · NasdaqCM
OneSpaWorld Holdings Limited (OSW) posted $961.00M in revenue for fiscal 2025 (up 7.4% year over year), at a 7.5% net margin, and has compounded revenue about 51.4%/yr over five years, per its SEC filings.
Data last refreshed August 2, 2026 from SEC filings · how we compute this
The analyst's take on OneSpaWorld Holdings Limited
OneSpaWorld Holdings Limited has grown revenue from $506.69M to $961.00M over the last 8 fiscal years, compounding about 51.4% a year. The most recent year was up 7.4%, so growth has cooled from its longer-run pace.
Net margin sits at 7.5%, down 0.6 points year over year. It carries about $83.97M of total debt.
At today's valuation the market is pricing in roughly 15.5% annual free-cash-flow growth.
Synthesised from OneSpaWorld Holdings Limited's SEC filings — descriptive, not advice. Ask the analyst your own question →
OneSpaWorld Holdings Limited revenue & earnings — last 8 fiscal years
| Metric | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $506.69M | $540.78M | $120.92M | $144.03M | $546.26M | $794.04M | $895.02M | $961.00M |
| Gross profit | — | — | — | — | — | — | — | — |
| Net income | $31.12M | $9.89M | $-287.98M | $-68.52M | $53.16M | $-2.97M | $72.86M | $71.62M |
| Net margin | 6.1% | 1.8% | -238.1% | -47.6% | 9.7% | -0.4% | 8.1% | 7.5% |
Source: OneSpaWorld Holdings Limited SEC filings (10-K).
OneSpaWorld Holdings Limited: no obvious red flags in the filings
Our deterministic scan of the filed statements — receivables vs sales, earnings vs cash, dilution, leverage and margins — didn't flag anything. Ask about the risks →
What growth is priced into OSW stock?
At today's market cap of $2.42B, OneSpaWorld Holdings Limited is priced for free-cash-flow growth of about 15.5% per year for 10 years (assuming a 10% discount rate and 2.5% terminal growth, base FCF $68.45M from the FY ending 2025-12-31). For comparison, revenue 51.4%/yr, computed from its SEC filings. This is a reverse DCF — a translation of the price into a growth assumption you can judge, not a fair value and not advice. Change the assumptions yourself in the interactive view →
Explore 8 years of OneSpaWorld Holdings Limited financials — interactive
Full income statement, balance sheet and cash flow with CAGR and trend on every row, 48 quarters, valuation ratios, plain-English health checks, and Ask — our SEC-grounded research assistant.
Open the interactive view — freeOr start a 7-day free trial to track OSW in your portfolio →
OneSpaWorld Holdings Limited financial history by metric
Compare OneSpaWorld Holdings Limited with peers
About OneSpaWorld Holdings Limited
OneSpaWorld Holdings Limited operates health and wellness centers onboard cruise ships and at destination resorts in the United States and internationally. It offers massage and body care services and therapies, and aesthetics treatments; medi-spa services; and acupuncture, electric stimulation acupuncture, LED therapy, cupping, posture and gait analysis, and therapy for recovery. The company also provides fitness centers, and personalized training services and consultation; personal nutritional and dietary consultation, weight management, nutrition coaching and detoxification; hot and cold hydro-therapies and related amenities, such as thermal loungers, infrared saunas, snow rooms, laconiums, caldarium chambers, and hammams, as well as cold plunge pools, large therapeutic jacuzzis, and rooms surrounding occupants with layers of body cleansing salt crystals. In addition, the company offers products under the ELEMIS, Grown Alchemist, Kerastase, Keratin Complex, Thermage, Dysport, GoodFeet arch supports, Hyperice, and Megawhite teeth whitening brands. OneSpaWorld Holdings Limited was founded in 2017 and is based in Nassau, Bahamas.
OneSpaWorld Holdings Limited — frequently asked questions
What is OneSpaWorld Holdings Limited's revenue?
OneSpaWorld Holdings Limited (OSW) reported revenue of $961.00M for fiscal year 2025, up 7.4% from the prior year, according to its SEC filings.
Is OneSpaWorld Holdings Limited profitable?
Yes. OSW earned net income of $71.62M in fiscal 2025, a net margin of 7.5%.
What is OSW's P/E ratio?
OneSpaWorld Holdings Limited trades at a price-to-earnings ratio of about 31.8 based on the latest data in our nightly-refreshed cache.
How fast is OneSpaWorld Holdings Limited growing?
OSW's revenue grew at roughly 51.4% per year over the last five fiscal years (compound annual growth rate), computed from SEC-filed statements.
How much debt does OneSpaWorld Holdings Limited have?
As of fiscal year 2025, OSW carried roughly $83.97M in total debt (short- plus long-term borrowings), per its filed balance sheet.
What is OneSpaWorld Holdings Limited's market cap?
OneSpaWorld Holdings Limited (OSW) has a market capitalization of about $2.42B, based on the latest data in our nightly-refreshed cache.
When does OneSpaWorld Holdings Limited's fiscal year end?
OSW's fiscal year ends in December. Its most recent annual filing covers the fiscal year ending 2025-12-31.
What growth is priced into OSW stock?
At today's market cap of $2.42B, OneSpaWorld Holdings Limited is priced for free-cash-flow growth of about 15.5% per year for 10 years (assuming a 10% discount rate and 2.5% terminal growth, base FCF $68.45M from the FY ending 2025-12-31). For comparison, revenue 51.4%/yr, computed from its SEC filings.
Where does this data come from?
All figures are computed from OneSpaWorld Holdings Limited's official SEC filings (10-K and 10-Q), covering 8 years of history, refreshed nightly. stockportfolio.pro does not provide investment advice.