Gaia Inc
NASDAQ:GAIA

Watchlist Manager
Gaia Inc Logo
Gaia Inc
NASDAQ:GAIA
Watchlist
Price: 6.465 USD 2.13% Market Closed
Market Cap: 151.7m USD
Have any thoughts about
Gaia Inc?
Write Note

Intrinsic Value

The intrinsic value of one GAIA stock under the Base Case scenario is 4.91 USD. Compared to the current market price of 6.465 USD, Gaia Inc is Overvalued by 24%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GAIA Intrinsic Value
4.91 USD
Overvaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Gaia Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GAIA cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GAIA?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Gaia Inc

Provide an overview of the primary business activities
of Gaia Inc.

What unique competitive advantages
does Gaia Inc hold over its rivals?

What risks and challenges
does Gaia Inc face in the near future?

Has there been any significant insider trading activity
in Gaia Inc recently?

Summarize the latest earnings call
of Gaia Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Gaia Inc.

Provide P/S
for Gaia Inc.

Provide P/E
for Gaia Inc.

Provide P/OCF
for Gaia Inc.

Provide P/FCFE
for Gaia Inc.

Provide P/B
for Gaia Inc.

Provide EV/S
for Gaia Inc.

Provide EV/GP
for Gaia Inc.

Provide EV/EBITDA
for Gaia Inc.

Provide EV/EBIT
for Gaia Inc.

Provide EV/OCF
for Gaia Inc.

Provide EV/FCFF
for Gaia Inc.

Provide EV/IC
for Gaia Inc.

Show me price targets
for Gaia Inc made by professional analysts.

What are the Revenue projections
for Gaia Inc?

How accurate were the past Revenue estimates
for Gaia Inc?

What are the Net Income projections
for Gaia Inc?

How accurate were the past Net Income estimates
for Gaia Inc?

What are the EPS projections
for Gaia Inc?

How accurate were the past EPS estimates
for Gaia Inc?

What are the EBIT projections
for Gaia Inc?

How accurate were the past EBIT estimates
for Gaia Inc?

Compare the revenue forecasts
for Gaia Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Gaia Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Gaia Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Gaia Inc compared to its peers.

Compare the P/E ratios
of Gaia Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Gaia Inc with its peers.

Analyze the financial leverage
of Gaia Inc compared to its main competitors.

Show all profitability ratios
for Gaia Inc.

Provide ROE
for Gaia Inc.

Provide ROA
for Gaia Inc.

Provide ROIC
for Gaia Inc.

Provide ROCE
for Gaia Inc.

Provide Gross Margin
for Gaia Inc.

Provide Operating Margin
for Gaia Inc.

Provide Net Margin
for Gaia Inc.

Provide FCF Margin
for Gaia Inc.

Show all solvency ratios
for Gaia Inc.

Provide D/E Ratio
for Gaia Inc.

Provide D/A Ratio
for Gaia Inc.

Provide Interest Coverage Ratio
for Gaia Inc.

Provide Altman Z-Score Ratio
for Gaia Inc.

Provide Quick Ratio
for Gaia Inc.

Provide Current Ratio
for Gaia Inc.

Provide Cash Ratio
for Gaia Inc.

What is the historical Revenue growth
over the last 5 years for Gaia Inc?

What is the historical Net Income growth
over the last 5 years for Gaia Inc?

What is the current Free Cash Flow
of Gaia Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Gaia Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gaia Inc

Current Assets 14.4m
Cash & Short-Term Investments 4.4m
Receivables 7.4m
Other Current Assets 2.6m
Non-Current Assets 125.3m
Long-Term Investments 6.8m
PP&E 70.8m
Intangibles 47.7m
Current Liabilities 33.8m
Accounts Payable 13.6m
Accrued Liabilities 2.7m
Other Current Liabilities 17.5m
Non-Current Liabilities 24.6m
Long-Term Debt 5.7m
Other Non-Current Liabilities 18.9m
Efficiency

Earnings Waterfall
Gaia Inc

Revenue
86.6m USD
Cost of Revenue
-12.7m USD
Gross Profit
73.9m USD
Operating Expenses
-79.7m USD
Operating Income
-5.7m USD
Other Expenses
-1.1m USD
Net Income
-6.8m USD

Free Cash Flow Analysis
Gaia Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GAIA Profitability Score
Profitability Due Diligence

Gaia Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
41/100
Profitability
Score

Gaia Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

GAIA Solvency Score
Solvency Due Diligence

Gaia Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
37/100
Solvency
Score

Gaia Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GAIA Price Targets Summary
Gaia Inc

Wall Street analysts forecast GAIA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GAIA is 8.33 USD with a low forecast of 7.07 USD and a high forecast of 10.5 USD.

Lowest
Price Target
7.07 USD
9% Upside
Average
Price Target
8.33 USD
29% Upside
Highest
Price Target
10.5 USD
62% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GAIA?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GAIA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

GAIA Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Gaia Inc Logo
Gaia Inc

Country

United States of America

Industry

Media

Market Cap

151.3m USD

Dividend Yield

0%

Description

Gaia, Inc. operates a global digital video streaming subscription service and online community. The company is headquartered in Louisville, Colorado and currently employs 150 full-time employees. The Company’s digital content library includes approximately 10,000 titles, with a selection of titles available in Spanish, German and French. The Company’s network channels include Yoga, Transformation, Alternative Healing and Seeking Truth. The company is a providers of streaming yoga classes. The firm through its Yoga channel its members have unlimited access to streaming yoga, eastern arts and other movement-based classes. Through its Transformation channel, it features a wealth of content in the niche areas of spiritual growth, personal development and expanded consciousness. Its original and licensed content enables members to live stronger, healthier, more productive and enlightened lives. Its Alternative Healing channel features content focused on food and nutrition, holistic healing, alternative and integrative medicines, and longevity.

Contact

COLORADO
Louisville
833 West Boulder Road, Bldg G
+13032223330.0
www.gaia.com

IPO

1999-10-29

Employees

150

Officers

Founder & Executive Chairman
Mr. Jirka Rysavy
CEO & Director
Mr. James Colquhoun
President, Executive VP of Content & Office of President
Ms. Kiersten Medvedich
Chief Financial Officer
Mr. Ned Preston

See Also

Discover More
What is the Intrinsic Value of one GAIA stock?

The intrinsic value of one GAIA stock under the Base Case scenario is 4.91 USD.

Is GAIA stock undervalued or overvalued?

Compared to the current market price of 6.465 USD, Gaia Inc is Overvalued by 24%.

Back to Top