Loading…
OneWater Marine Inc.
How the company evolved, year by year. Revenue and debt come from the annual reports — for most companies, the 10-K filings with the SEC since 2009; dividends from the payments themselves.
The bars are a balance on the closing date; the lines are what happened during the year. Revenue above equity is ordinary, not an anomaly — it means the company turns its capital over more than once a year.
Major managers that reported this stock in their latest 13F.
▼ -77.6% over 5Y.
today you would have $246.46▼ -75.4%
Dividends reinvested, splits accounted for. Past prices say what happened, not what will.
The last 4 closed years. Each multiple uses that year’s closing price and that year’s reported numbers — not today’s. The range is set by the annual reports on record.
| Indicator | Median | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Year-end price | $10.82 | $17.38 | $33.79 | $28.60 | |
| P/E | — | — | — | — | 3.1x |
| P/S | 0.2x | 0.1x | 0.1x | 0.3x | 0.2x |
| P/B | 0.9x | 0.6x | 0.7x | 1.4x | 1.1x |
| EPS | -$7.22 | -$0.39 |
Seven formulas applied to what the company reported. None of them predicts a price — each answers what the stock would be worth if its assumption held. The assumption is printed next to every number, because it is the assumption that produces the result.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Cash flow growing 5.0% a year for 10 years, discounted at 10%, then 2.5% forever.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Companies of similar size in Consumer Cyclical, for comparison. The columns are the same ones above, in the same order.
| Stock | Price | P/E | P/B | Dividend yield | ROE | Market cap |
|---|---|---|---|---|---|---|
| SRIStoneridge Inc | $7.00 | — | 1.3x | — | -50.65% | $199.66M |
| XPOFXponential Fitness, Inc. | $4.00 | — | — | — | — | $198.07M |
| BRCBBlack Rock Coffee Bar, Inc. | $9.13 | — | 3.7x | — | -22.04% | $202.76M |
| SGCSuperior Group of Companies Inc | $12.18 |
OneWater Marine Inc. operates as a recreational marine retailer in the United States. The company offers new and pre-owned recreational boats and yachts, as well as related marine products comprising parts and accessories. It also provides boat repair and maintenance services; and other ancillary services, including indoor and outdoor storage, and marina services. In addition, the company arranges related boat financing, insurance, and extended service contracts for customers with third-party lenders and insurance companies. Further, it is involved in the rental of boats and personal watercraft. OneWater Marine Inc. was founded in 2014 and is headquartered in Buford, Georgia.
Company description provided by Yahoo Finance.
| -$2.69 |
| $9.13 |
| Profit margin | -1.16% | -6.12% | -0.32% | -1.99% | 7.50% |
| ROE | -6.17% | -40.21% | -1.58% | -10.76% | 33.98% |
Median, not average: a single year of near-zero profit produces a P/E of 400 and would drag an average on its own. P/E years above 200x are left out, the same cut the fair price uses — so this median matches the “its own history” method below. Price and EPS have no median: they are series that grow.
Dividend growing 0.0% a year against a 11.7% required return, taken from the stock’s beta. The only method anchored on what the company pays rather than what it reports.
Not the average of the seven numbers above. Four of the seven start from the same earnings per share — Graham, Lynch, sector multiples and its own history — so averaging all seven would let one input count four times and drown out the others. Instead each family produces one number, and the fair price is the average of the families that answered. A family with two working formulas contributes their average, not two votes.
2 methods answered, across 2 families.
Every formula reads the same reported statements and they can be wrong together. The margin is room for that.
+62.1% from the average.
These are models, not forecasts, and not investment advice. Change one assumption and the number changes with it — that is a property of valuation, not a defect of this page.
| 22.1x |
| 1.0x |
| 4.60% |
| 4.29% |
| $194.21M |
| SESSES AI Corp | $0.52 | — | 1.0x | — | -31.15% | $193.92M |
| AOUTAmerican Outdoor Brands, Inc. | $16.51 | — | 1.3x | — | -2.35% | $208.38M |