YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

OneSpaWorld Holdings Ltd OSW | NASDAQ

$23.88 $0.14 | 0.59%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-12

Add to favoritesFavorite

Company Overview:

Market Cap: $2.45B

Trailing PE: 30.2x

FWD PE *: 20x

Payout Ratio (TTM): 23.9%

52-Week Range: $19.06 - $29.25

* Forward PE is based on street estimates.

8.9 Year OSW Performance Metrics:

Total Return (with DRIP): 152.2% (10.95% CAGR)

Total Return (no DRIP): 151.0% (10.89% CAGR)

Share Price: 146.4% (10.67% CAGR)

Yield on Cost (with DRIP): 2.11%

Total Invested: $10,000

Total Value (with DRIP): $25,217

Total Return $ (with DRIP): $15,217

Dividend Increase: 25.0% (3.43% CAGR)

Dividend Yield (FWD): 0.84% ($0.20)

OSW 8.9-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

OSW Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

OSW Price CAGR:1Y: 16.66%2Y: 19.26%5Y: 17.16%10Y: 10.66%

OSW Dividend Charts

OSW - Dividends

OSW Dividend CAGR:1Y: 25.00%2Y: 11.80%5Y: 3.43%10Y: 3.43%

OSW - Dividend Payout Ratio

OSW Dividend Payout Ratio CAGR:1Y: 6.13%2Y: 0.00%5Y: 0.00%10Y: 0.00%

OSW - Dividend to Free Cash Flow Ratio

OSW Dividend to FCF Ratio CAGR:1Y: -30.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

OSW Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

OSW - Revenue

OSW Revenue CAGR:1Y: 8.52%2Y: 7.78%5Y: 95.47%10Y: 0.00%

OSW - Earnings Per Share (EPS)

OSW EPS CAGR:1Y: 21.05%2Y: 23.83%5Y: 0.00%10Y: 0.00%

OSW - Net Income

🔓 See the full chart40% off right now · 7-day free trial

OSW Net Income CAGR:1Y: 16.42%2Y: 21.37%5Y: 137.84%10Y: 0.00%

OSW - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

OSW EBITDA CAGR:1Y: -36.86%2Y: -15.18%5Y: 14.02%10Y: 0.00%

OSW - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

OSW Free Cash Flow CAGR:1Y: 76.52%2Y: 32.83%5Y: 0.00%10Y: 0.00%

OSW - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

OSW Free Cash Flow / Share CAGR:1Y: 79.78%2Y: 34.84%5Y: 0.00%10Y: 0.00%

OSW - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

OSW Operating Income CAGR:1Y: 10.77%2Y: 14.06%5Y: 0.00%10Y: 0.00%

OSW - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

OSW Gross Profit CAGR:1Y: 29.73%2Y: 31.07%5Y: 0.00%10Y: 0.00%

OSW - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

OSW Shares Outstanding CAGR:1Y: -1.87%2Y: -1.61%5Y: 1.96%10Y: 0.00%

OSW - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

OSW Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

OSW - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

OSW Stock-Based Comp CAGR:1Y: 17.09%2Y: 8.67%5Y: 7.42%10Y: 0.00%

OSW - Expenses

🔓 See the full chart40% off right now · 7-day free trial

OSW Expenses CAGR:1Y: -16.23%2Y: 43.12%5Y: 49.12%10Y: 0.00%

OSW - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

OSW - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

OSW - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

OSW - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

OSW - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

OSW - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

OSW - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

OSW Revenue CAGR:1Y: 8.52%2Y: 7.78%5Y: 95.47%10Y: 0.00%

OSW - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

OSW Revenue CAGR:1Y: 8.52%2Y: 7.78%5Y: 95.47%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

OSW - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

OSW Actual Revenue CAGR:1Y: 8.52%2Y: 7.78%5Y: 95.47%10Y: 0.00%

OSW - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

OSW Actual EPS CAGR:1Y: 21.05%2Y: 23.83%5Y: 0.00%10Y: 0.00%

OSW - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

OSW Actual Net Income CAGR:1Y: 16.42%2Y: 21.37%5Y: 137.84%10Y: 0.00%

OSW - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

OSW Actual EBITDA CAGR:1Y: -36.86%2Y: -15.18%5Y: 14.02%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

OSW - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

OSW Net Profit Margin CAGR:1Y: 7.37%2Y: 12.61%5Y: 21.70%10Y: 0.00%

OSW - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

OSW Gross Profit Margin CAGR:1Y: 19.51%2Y: 21.61%5Y: 0.00%10Y: 0.00%

OSW - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

OSW Price to Earnings CAGR:1Y: 14.41%2Y: 10.30%5Y: -46.79%10Y: 0.00%

OSW - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

OSW Price To Sales Ratio CAGR:1Y: 25.30%2Y: 24.87%5Y: -35.11%10Y: 0.00%

OSW - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

OSW Return on Capital Employed CAGR:1Y: 7.27%2Y: 14.50%5Y: 0.00%10Y: 0.00%

OSW - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

OSW Return on Invested Capital CAGR:1Y: 11.48%2Y: 17.14%5Y: 0.00%10Y: 0.00%

OSW Dividends Info:

Annual Dividend: $0.2

Forward Yield: 0.84%

Ex-Dividend Date: 2026-08-19

Lifetime Dividends / Share: $0.44

OSW Dividend History: Dates, Payments & Yield list

Below is a schedule of all OSW dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/19/2026	09/02/2026	$0.050	0.76%	0.91%	$21.90
05/20/2026	06/03/2026	$0.050	0.84%	0.84%	$23.69
03/11/2026	03/25/2026	$0.050	0.96%	0.86%	$23.20
11/19/2025	12/03/2025	$0.050	1.01%	1%	$19.97
08/20/2025	09/03/2025	$0.040	0.74%	0.72%	$22.37
05/21/2025	06/04/2025	$0.040	0.86%	0.84%	$18.97
03/12/2025	03/26/2025	$0.040	0.96%	0.88%	$18.10
11/20/2024	12/04/2024	$0.040	0.85%	0.8%	$20.10
08/21/2024	09/04/2024	$0.040	1.05%	1.03%	$15.55
01/09/2020	02/28/2020	$0.040	0.96%	1.31%	$12.22

Projected Future Returns & Dividends for OSW

Based on past 8.9-year performance, here are OSW growth metrics:

Share price CAGR of +10.67%
Dividend CAGR of +3.49%

Using OSW CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	OSW (DRIP)	OSW - No DRIP
Current Price	$23.88	$23.88
Start Shares	418.76	418.76
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	446.01	418.76
Dividends Payment	$0.07	$0.07
Annual Dividends	$126	$118
Yield on cost	1.26%	1.18%
Share Price	$65.79	$65.79
Total Dividends	$1,018	$982
Final Value	$29,343	$28,532

Estimated Future Value + Dividends - OSW

NOTE: Above numbers are our estimate based on OSW's Dividend and Price CAGR over past 8.9 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

OneSpaWorld Holdings Ltd (OSW) had its IPO on 2017-11-17, and is traded on NASDAQ stock exchange.

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.

OSW website: https://onespaworld.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — OSW

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $23.88

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own OSW? See every dividend it's paid you

Add your OSW shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every OSW dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

See my OSW payments →

Free plan · up to 5 holdings