Q: What is OneSpaWorld Holdings Limited Common Shares's WACC?

OneSpaWorld Holdings Limited Common Shares (OSW) has a Weighted Average Cost of Capital (WACC) of 8.51%. This is calculated using a Cost of Equity of 8.53% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 10.20%, with an equity weight of 96.22% in the capital structure.

Q: Is OneSpaWorld Holdings Limited Common Shares's WACC high or low?

OneSpaWorld Holdings Limited Common Shares's WACC of 8.51% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is OneSpaWorld Holdings Limited Common Shares's WACC calculated?

OneSpaWorld Holdings Limited Common Shares's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.53% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 10.20%. The capital structure is 96.22% equity and 3.78% debt.

Question 1

What is OneSpaWorld Holdings Limited Common Shares's WACC?

Accepted Answer

OneSpaWorld Holdings Limited Common Shares（OSW） WACC 解读

OneSpaWorld Holdings Limited Common Shares（OSW）当前估算的 WACC 为 8.51%。其中股权成本为 8.53%，税前债务成本为 10.20%，股权权重为 96.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 2

Is OneSpaWorld Holdings Limited Common Shares's WACC high or low?

Accepted Answer

OneSpaWorld Holdings Limited Common Shares（OSW） WACC 解读

OneSpaWorld Holdings Limited Common Shares（OSW）当前估算的 WACC 为 8.51%。其中股权成本为 8.53%，税前债务成本为 10.20%，股权权重为 96.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 3

How is OneSpaWorld Holdings Limited Common Shares's WACC calculated?

Accepted Answer

OneSpaWorld Holdings Limited Common Shares（OSW） WACC 解读

OneSpaWorld Holdings Limited Common Shares（OSW）当前估算的 WACC 为 8.51%。其中股权成本为 8.53%，税前债务成本为 10.20%，股权权重为 96.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

OneSpaWorld Holdings Limited Common Shares (OSW) — WACC 分析

WACC 构成

解读

OneSpaWorld Holdings Limited Common Shares（OSW）WACC：8.51%

WACC计算器

OneSpaWorld Holdings Limited Common Shares（OSW） WACC 解读

OSW 公司分析

OSW DCF 估值

继续做同行对比