US · GAIA
Gaia, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Louisville, CO 80027-2452
- Website
- gaia.com
Price · as of 2024-12-31
$3.26
Market cap 84.97M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.94 | +726.38% |
| Intrinsic Value(DCF) | $2.22 | -31.9% |
| Graham-Dodd Method(GD) | $0.97 | -70.34% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $6.91 | $204.65 | $0.00 | $2.59 | $1.22 |
| 2011 | $3.56 | $180.89 | $0.00 | $0.05 | $0.00 |
| 2012 | $3.68 | $33.35 | $0.00 | $1.48 | $9.71 |
| 2013 | $6.33 | $164.91 | $0.00 | $5.07 | $0.00 |
| 2014 | $7.09 | $49.55 | $0.00 | $1.33 | $0.00 |
| 2015 | $5.49 | $136.35 | $0.00 | $0.60 | $0.00 |
| 2016 | $8.55 | $261.42 | $3.04 | $24.84 | $0.00 |
| 2017 | $14.00 | $28.15 | $2.12 | $0.00 | $0.00 |
| 2018 | $9.04 | $27.83 | $87.61 | $0.00 | $0.00 |
| 2019 | $7.34 | $83.69 | $742.12 | $0.00 | $0.00 |
| 2020 | $14.43 | $465.25 | $368.34 | $3.15 | $0.85 |
| 2021 | $5.53 | $29.70 | $78.44 | $4.14 | $5.08 |
| 2022 | $3.09 | $51.41 | $17.63 | $1.61 | $0.00 |
| 2023 | $2.97 | $42.21 | $0.29 | $1.14 | $0.00 |
| 2024 | $4.10 | $26.94 | $0.96 | $0.97 | $0.00 |
AI valuation
Our deep-learning model estimates Gaia, Inc.'s (GAIA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.94
- Current price
- $3.26
- AI upside
- +726.38%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.22
-31.9% upside
Graham-Dodd
$0.97
-70.34% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GAIA | Gaia, Inc. | $3.26 | 84.97M | +726% | -32% | -70% | — | -17.72 | 1.19 | 1.06 | 7.99 | — | -5.81 | 86.11% | -6.57% | -5.79% | -6.50% | -6.68% | -3.98% | 0.14 | — | 0.38 | 0.32 | 0.45 | -1852.00% | 1236.00% | 22567.00% | 2.03% | 0.17 | 2.20% | 0.00% | 0.00% | 0.00% | -17.08 | 52.20 | 1.12 | 0.60 |
| CDLX | Cardlytics, Inc. | $0.86 | 46.71M | +7,482% | -7% | — | +550% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| CTW | CTW Cayman Class A Ordina… | $1.51 | 94.22M | +2,470% | +731% | -48% | +64% | 35.26 | 4.88 | 1.49 | 14.45 | — | 5.59 | 75.61% | 2.84% | 4.24% | 14.87% | 11.44% | 8.47% | 0.25 | — | 2.15 | 1.78 | -0.60 | -8724.00% | 3207.00% | -15396.00% | -0.35% | 0.01 | -2.43% | 0.00% | 0.00% | 0.00% | 50.54 | -273.92 | 1.43 | 6.83 |
| FNGR | FingerMotion, Inc. | $1.23 | 75.38M | +2,131% | +20% | — | — | -36.53 | 13.67 | 5.24 | -31.78 | -110.05 | 13.68 | 7.76% | -16.71% | -14.36% | -40.32% | -83.62% | -15.19% | 0.09 | -36.26 | 1.20 | 1.15 | -0.02 | 3319.00% | -51.00% | -25.00% | -4.38% | -0.23 | -134.83% | 0.00% | 0.00% | 0.00% | -30.28 | -22.01 | 5.06 | 2.70 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| LVO | LiveOne, Inc. | $5.49 | 63.93M | +324% | -37% | — | — | -4.03 | -4.62 | 0.72 | -6.54 | -14.72 | -1.95 | 23.79% | -15.78% | -16.35% | 188.99% | 176.41% | -39.03% | -0.22 | -6.66 | 0.42 | 0.34 | 0.02 | 2738.00% | -341.00% | 1581.00% | 3.95% | 0.18 | -31.99% | 0.62% | -2.50% | 4.11% | -4.53 | 25.21 | 0.72 | -7.43 |
| NIPG | NIP Group Inc. | $0.88 | 24.94M | +2,626% | -13% | +18% | — | -5.70 | 0.31 | 0.85 | -8.91 | — | -2.85 | 3.53% | -19.81% | -14.88% | -5.26% | -5.78% | -4.05% | 0.08 | -31.42 | 1.10 | 1.03 | -1.08 | -3627.00% | 191.00% | 11251.00% | -25.72% | -0.41 | -7.55% | 0.00% | 0.00% | 0.00% | -4.67 | -4.24 | 0.92 | 0.13 |
| RDI | Reading International, In… | $1.03 | 36.71M | +2,968% | -46% | — | — | -0.87 | -7.19 | 0.15 | 141.21 | -6.03 | -1.05 | 10.41% | -6.67% | -16.77% | -249.96% | -3.45% | -7.15% | -89.42 | -0.66 | 0.35 | 0.11 | 130.39 | 1449.00% | -548.00% | -3785.00% | -29.88% | -0.02 | -2.31% | 0.00% | 0.00% | 89.28% | -29.16 | -43.67 | 1.94 | -0.22 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| XNET | Xunlei Limited | $5.72 | 71.57M | +744% | +25,350% | +343% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
About Gaia, Inc.
Gaia, Inc. operates a digital video subscription service and on-line community for underserved member base in the United States, Canada, Australia, and internationally. It has a digital content library of approximately 10,000 titles in Spanish, German, and French languages available to its subscribers on internet-connected devices. The company's network includes Yoga channel, which provides access to yoga, eastern arts, and other movement based classes; Transformation channel that offers spiritual growth, personal development, and consciousness content; Alternative Healing channel, which features content focused on food and nutrition, holistic healing, alternative and integrative medicines, and longevity; and Seeking Truth channel that offers category-leading talent that enables to draw speakers, authors, and experts in the alternative media world. It also operates gaia.com and gaiamtv.com websites. Gaia, Inc. complements its produced and owned content through long term licensing agreements. The company was formerly known as Gaiam, Inc. and changed its name to Gaia, Inc. in July 2016. Gaia, Inc. was incorporated in 1988 and is headquartered in Louisville, Colorado.
- CEO
- Kiersten Medvedich
- Employees
- 104
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.22 ÷ $3.26) − 1 = -31.9% (DCF, example).