OneSpaWorld Holdings Limited
$2.34B- Market cap
- $2.27B
- Debt
- +$83.97M
- Cash
- −$16.31M
Capital structure 96% equity / 4% debt · EV / Revenue 2.44x · EV / EBITDA 23.62x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: OSW stock price vs FSLY: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at FSLY's multiple
Needs FSLY P/E.
Implied fair value · at OSW's multiple
Needs EPS (TTM) is negative, OSW P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: OSW FY 2025 (ended Dec 31, 2025) · FSLY FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 96% equity / 4% debt · EV / Revenue 2.44x · EV / EBITDA 23.62x
Capital structure 90% equity / 10% debt · EV / Revenue 5.26x
FSLY carries the larger enterprise value at $3.28B against $2.34B; OSW trades on the lower EV / Revenue multiple (2.44x vs 5.26x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
OneSpaWorld Holdings Limited · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Fastly, Inc. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.15x
0.39x
Net debt / EBITDA
Leverage against operating earnings
0.68x
-0.01x
Cash and equivalents
Liquid reserves on the balance sheet
$16.31M
$361.76M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
VAIL RESORTS INC
OSW vs MTN
Pebblebrook Hotel Trust
OSW vs PEB
Sunstone Hotel Investors, Inc.
OSW vs SHO
Cloudflare, Inc.
OSW vs NET
AKAMAI TECHNOLOGIES INC
OSW vs AKAM
Lumen Technologies, Inc.
OSW vs LUMN
CISCO SYSTEMS, INC.
OSW vs CSCO
VIASAT INC
OSW vs VSAT
Zscaler, Inc.
OSW vs ZS
$83.97M
$361.84M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.