Tearsheet

OneSpaWorld (OSW)


Market Price (12/18/2025): $21.17 | Market Cap: $2.2 Bil
Sector: Consumer Discretionary | Industry: Leisure Facilities

OneSpaWorld (OSW)


Market Price (12/18/2025): $21.17
Market Cap: $2.2 Bil
Sector: Consumer Discretionary
Industry: Leisure Facilities

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Low stock price volatility
Vol 12M is 39%
Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 27x
1 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, and Health & Wellness Trends. Themes include Experiential Retail, Travel & Leisure Tech, Show more.
Key risks
OSW key risks include [1] a revoked regulatory registration suggesting serious compliance failures and [2] a pattern of significant share sales by company executives.
0 Low stock price volatility
Vol 12M is 39%
1 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, and Health & Wellness Trends. Themes include Experiential Retail, Travel & Leisure Tech, Show more.
2 Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 27x
3 Key risks
OSW key risks include [1] a revoked regulatory registration suggesting serious compliance failures and [2] a pattern of significant share sales by company executives.

Valuation, Metrics & Events

OSW Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

1. Heavy reliance on the cruise industry.

2. Sensitivity to external shocks affecting passenger volumes and travel.

3. Macroeconomic pressures on discretionary consumer spending.

4. High valuation multiples compared to industry averages, indicating elevated investor expectations.

5. Slower-than-expected gains from AI initiatives, identified as a potential headwind.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
OSW Return-40%-1%-7%51%42%8%28%
Peers Return-23%-2%16%3%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
OSW Win Rate50%58%50%67%58%58% 
Peers Win Rate55%42%47%53%47% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
OSW Max Drawdown-85%-17%-32%-3%-14%-24% 
Peers Max Drawdown-42%-30%-22%-24% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: XWEL, LTH, ULTA, PLNT, H.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventOSWS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-45.0%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven81.9%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven290 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-84.9%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven563.0%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven1,566 days148 days

Compare to FUN, NOMA, NTV, TRON, AS


In The Past

OneSpaWorld's stock fell -45.0% during the 2022 Inflation Shock from a high on 11/12/2021. A -45.0% loss requires a 81.9% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About OneSpaWorld (OSW)

Better Bets than OneSpaWorld (OSW)

Trade Ideas

Select past ideas related to OSW. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for OneSpaWorld

Peers to compare with:

Financials

OSWXWELLTHULTAPLNTHMedian
NameOneSpaWo.XWELL Life TimeUlta Bea.Planet F.Hyatt Ho. 
Mkt Price21.180.7325.98585.98110.00164.2867.99
Mkt Cap2.20.05.724.59.215.77.5
Rev LTM936302,91311,9821,2886,9142,101
Op Inc LTM83-104391,586378449409
FCF LTM67-15711,04220310789
FCF 3Y Avg63-17-82961198397131
CFO LTM80-127941,359358301330
CFO 3Y Avg71-145811,349344590463

Growth & Margins

OSWXWELLTHULTAPLNTHMedian
NameOneSpaWo.XWELL Life TimeUlta Bea.Planet F.Hyatt Ho. 
Rev Chg LTM7.3%-12.7%15.8%5.5%14.4%3.1%6.4%
Rev Chg 3Y Avg28.9%-20.7%19.5%7.3%15.7%9.1%12.4%
Rev Chg Q7.0%-12.8%12.9%12.9%13.0%9.6%11.3%
QoQ Delta Rev Chg LTM1.8%-3.5%3.2%2.8%3.0%2.3%2.6%
Op Mgn LTM8.9%-33.9%15.1%13.2%29.4%6.5%11.1%
Op Mgn 3Y Avg8.1%-48.4%12.7%14.0%27.1%5.8%10.4%
QoQ Delta Op Mgn LTM-0.0%13.0%1.0%-0.4%1.2%0.0%0.5%
CFO/Rev LTM8.6%-41.1%27.2%11.3%27.8%4.4%9.9%
CFO/Rev 3Y Avg8.2%-45.9%22.6%11.8%29.8%8.8%10.3%
FCF/Rev LTM7.1%-51.2%2.4%8.7%15.7%1.5%4.8%
FCF/Rev 3Y Avg7.3%-53.8%-4.1%8.4%17.1%5.9%6.6%

Valuation

OSWXWELLTHULTAPLNTHMedian
NameOneSpaWo.XWELL Life TimeUlta Bea.Planet F.Hyatt Ho. 
Mkt Cap2.20.05.724.59.215.77.5
P/S2.30.22.12.06.72.02.1
P/EBIT26.1-13.8-21.544.223.8
P/E29.5-0.421.120.642.1-154.020.8
P/CFO27.2-0.57.718.024.245.021.1
Total Yield4.2%-268.4%4.7%4.9%2.4%-0.2%3.3%
Dividend Yield0.8%0.0%0.0%0.0%0.0%0.4%0.0%
FCF Yield 3Y Avg3.9%--3.1%-3.3%3.1%3.2%
D/E0.0-0.7-0.30.50.4
Net D/E0.0-0.6-0.20.40.3

Returns

OSWXWELLTHULTAPLNTHMedian
NameOneSpaWo.XWELL Life TimeUlta Bea.Planet F.Hyatt Ho. 
1M Rtn6.1%-21.7%5.4%15.0%7.6%10.3%6.9%
3M Rtn-3.0%-30.8%-6.6%10.8%11.5%16.6%3.9%
6M Rtn9.5%-19.6%-5.9%23.8%2.1%24.2%5.8%
12M Rtn4.9%-59.4%11.0%38.3%8.0%4.7%6.5%
3Y Rtn114.5%-91.3%110.7%29.9%45.6%73.4%59.5%
1M Excs Rtn5.4%-22.5%4.6%14.3%6.9%9.5%6.1%
3M Excs Rtn-6.1%-34.9%-9.4%8.2%8.3%13.8%1.0%
6M Excs Rtn-2.8%-32.0%-18.3%11.4%-10.2%11.8%-6.5%
12M Excs Rtn-5.4%-54.8%3.1%27.1%-1.5%-7.3%-3.4%
3Y Excs Rtn38.8%-161.4%26.2%-44.3%-22.2%-2.3%-12.3%

Financials

Segment Financials

Revenue by Segment

$ Mil2024202320222021
Service revenues64844711694
Product revenues1461002827
Total794546144121


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity1,774,494
Short Interest: % Change Since 111520250.1%
Average Daily Volume456,747
Days-to-Cover Short Interest3.89
Basic Shares Quantity103,156,000
Short % of Basic Shares1.7%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
10/29/20253.1%5.8%-4.0%
7/30/20252.2%3.2%5.6%
4/30/2025-5.3%3.6%7.8%
2/19/20250.6%-16.9%-23.1%
10/30/20242.7%3.6%9.1%
7/31/2024-4.1%-9.7%-7.5%
2/28/2024-5.0%-8.3%-4.8%
11/1/2023-1.4%6.0%15.0%
...
SUMMARY STATS   
# Positive111413
# Negative12910
Median Positive3.4%7.0%11.4%
Median Negative-4.6%-5.2%-8.2%
Max Positive13.2%14.5%17.3%
Max Negative-6.6%-16.9%-64.3%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251030202510-Q 9/30/2025
6302025731202510-Q 6/30/2025
3312025501202510-Q 3/31/2025
12312024221202510-K 12/31/2024
93020241031202410-Q 9/30/2024
6302024801202410-Q 6/30/2024
3312024503202410-Q 3/31/2024
12312023229202410-K 12/31/2023
93020231103202310-Q 9/30/2023
6302023804202310-Q 6/30/2023
3312023505202310-Q 3/31/2023
12312022303202310-K 12/31/2022
93020221103202210-Q 9/30/2022
6302022803202210-Q 6/30/2022
3312022506202210-Q 3/31/2022
12312021304202210-K 12/31/2021