Intrinsic Value

OneSpaWorld Holdings Limited (OSW)

$12.78

+0.25 (+2.00%)

Enterprise Value -10,105.59
Net Debt 141.72
Equity Value -10,247.31
Shares Outstanding 97.83
Equity Value Per Share -104.75



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt