WallStSmart

OneSpaWorld Holdings Ltd (OSW)vsTesla Inc (TSLA)

VS

Smart Verdict

WallStSmart Research — data-driven comparison

Tesla Inc generates 9797% more annual revenue ($97.88B vs $989.00M). OSW leads profitability with a 7.8% profit margin vs 4.0%. OSW trades at a lower P/E of 34.7x. OSW earns a higher WallStSmart Score of 52/100 (C-).

OSW

Buy

52

out of 100

Grade: C-

Growth: 8.7Profit: 6.0Value: 5.0Quality: 8.5
Piotroski: 5/9Altman Z: 3.33

TSLA

Avoid

33

out of 100

Grade: F

Growth: 6.7Profit: 4.0Value: 2.0Quality: 7.0
Piotroski: 3/9Altman Z: 2.45
IV

Intrinsic Value Comparison

Multi-model valuation · Graham Formula

OSWUndervalued (+10.7%)

Margin of Safety

+10.7%

Fair Value

$25.22

Current Price

$25.97

$0.75 discount

UndervaluedFair: $25.22Overvalued
TSLASignificantly Overvalued (-18.9%)

Margin of Safety

-18.9%

Fair Value

$258.56

Current Price

$298.32

$39.76 premium

UndervaluedFair: $258.56Overvalued

Key Strengths & Concerns

Side-by-side fundamental analysis

Key Strengths

OSW3 strengths · Avg: 9.0/10
Altman Z-ScoreHealth
3.3310/10

Safe zone — low bankruptcy risk

Debt/EquityHealth
0.169/10

Conservative balance sheet, low leverage

EPS GrowthGrowth
43.3%8/10

Earnings expanding 43.3% YoY

TSLA3 strengths · Avg: 9.0/10
Market CapQuality
$1.40T10/10

Mega-cap, among the largest globally

Debt/EquityHealth
0.119/10

Conservative balance sheet, low leverage

Revenue GrowthGrowth
15.8%8/10

15.8% revenue growth

Areas to Watch

OSW2 concerns · Avg: 3.5/10
P/E RatioValuation
34.7x4/10

Premium valuation, high expectations priced in

Profit MarginProfitability
7.8%3/10

7.8% margin — thin

TSLA4 concerns · Avg: 3.3/10
Price/BookValuation
13.3x4/10

Trading at 13.3x book value

Return on EquityProfitability
4.4%3/10

ROE of 4.4% — below average capital efficiency

Profit MarginProfitability
4.0%3/10

4.0% margin — thin

Operating MarginProfitability
4.2%3/10

Operating margin of 4.2%

Comparative Analysis Report

WallStSmart Research

Bull Case : OSW

The strongest argument for OSW centers on Altman Z-Score, Debt/Equity, EPS Growth. Revenue growth of 12.7% demonstrates continued momentum.

Bull Case : TSLA

The strongest argument for TSLA centers on Market Cap, Debt/Equity, Revenue Growth. Revenue growth of 15.8% demonstrates continued momentum.

Bear Case : OSW

The primary concerns for OSW are P/E Ratio, Profit Margin.

Bear Case : TSLA

The primary concerns for TSLA are Price/Book, Return on Equity, Profit Margin. A P/E of 346.3x leaves little room for execution misses. Thin 4.0% margins leave little buffer for downturns.

Key Dynamics to Monitor

OSW profiles as a value stock while TSLA is a growth play — different risk/reward profiles.

TSLA carries more volatility with a beta of 1.80 — expect wider price swings.

TSLA is growing revenue faster at 15.8% — sustainability is the question.

OSW generates stronger free cash flow (5M), providing more financial flexibility.

Bottom Line

OSW scores higher overall (52/100 vs 33/100) and 12.7% revenue growth. Both earn "Buy" and "Avoid" ratings respectively — the choice depends on your investment horizon and risk tolerance.

This analysis is generated from publicly available financial data. Not financial advice.

OneSpaWorld Holdings Ltd

CONSUMER CYCLICAL · LEISURE · USA

OneSpaWorld Holdings Limited operates health and wellness centers aboard cruise ships and in destination resorts globally. The company is headquartered in Nassau, Bahamas.

Visit Website →

Tesla Inc

CONSUMER CYCLICAL · AUTO MANUFACTURERS · USA

Tesla, Inc. is an American electric vehicle and clean energy company based in Palo Alto, California. Tesla's current products include electric cars, battery energy storage from home to grid-scale, solar panels and solar roof tiles, as well as other related products and services. In 2020, Tesla had the highest sales in the plug-in and battery electric passenger car segments, capturing 16% of the plug-in market (which includes plug-in hybrids) and 23% of the battery-electric (purely electric) market. Through its subsidiary Tesla Energy, the company develops and is a major installer of solar photovoltaic energy generation systems in the United States. Tesla Energy is also one of the largest global suppliers of battery energy storage systems, with 3 GWh of battery storage supplied in 2020.

Visit Website →

Want to dig deeper into these stocks?