image
Gaia, Inc. GAIA
Communication Services - Entertainment - NASDAQ - US
Watchlist
$ 3.3
-6.52 %
$ 82.7 M
Market Cap
-15.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one GAIA stock under the worst case scenario is HIDDEN Compared to the current market price of 3.3 USD, Gaia, Inc. is HIDDEN

GAIA Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one GAIA stock under the base case scenario is HIDDEN Compared to the current market price of 3.3 USD, Gaia, Inc. is HIDDEN

GAIA Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one GAIA stock under the best case scenario is HIDDEN Compared to the current market price of 3.3 USD, Gaia, Inc. is HIDDEN

GAIA Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart GAIA

image
1M -24%
6M -44%
1Y -6%
3Y -58.0%
5Y -159%
All
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
90.4 M REVENUE
12.36%
Growth Rates
1Year 12.36%
3Years 4.33%
5Years 10.85%
7Years 18.05%
10Years -5.94%
-5.93 M OPERATING INCOME
-29.91%
Growth Rates
1Year -29.91%
3Years 17.17%
5Years 19.18%
7Years 18.64%
10Years -1.55%
-5.4 M NET INCOME
6.96%
Growth Rates
1Year 6.96%
3Years -34.75%
5Years 21.31%
7Years 19.05%
10Years 0.42%
6.92 M OPERATING CASH FLOW
17.94%
Growth Rates
1Year 17.94%
3Years -30.77%
5Years 36.22%
7Years 12.86%
10Years 10.73%
-15 M INVESTING CASH FLOW
-183.95%
Growth Rates
1Year -183.95%
3Years 14.34%
5Years 5.85%
7Years -2.05%
10Years -5.92%
6.17 M FINANCING CASH FLOW
240.72%
Growth Rates
1Year 240.72%
3Years 111.18%
5Years 7.09%
7Years -9.65%
10Years 14.06%
24.4 M REVENUE
10.28%
Growth Rates
1Year 12.36%
3Years 4.33%
5Years 10.85%
7Years 18.05%
10Years -5.94%
-1.7 M OPERATING INCOME
-25.00%
Growth Rates
1Year -29.91%
3Years 17.17%
5Years 19.18%
7Years 18.64%
10Years -1.55%
-803 K NET INCOME
100.00%
Growth Rates
1Year 6.96%
3Years -34.75%
5Years 21.31%
7Years 19.05%
10Years 0.42%
2.66 M OPERATING CASH FLOW
550.12%
Growth Rates
1Year 17.94%
3Years -30.77%
5Years 36.22%
7Years 12.86%
10Years 10.73%
-1.12 M INVESTING CASH FLOW
17.93%
Growth Rates
1Year -183.95%
3Years 14.34%
5Years 5.85%
7Years -2.05%
10Years -5.92%
-47 K FINANCING CASH FLOW
66.90%
Growth Rates
1Year 240.72%
3Years 111.18%
5Years 7.09%
7Years -9.65%
10Years 14.06%
Balance Sheet Gaia, Inc.
image
Current Assets 15.7 M
Cash & Short-Term Investments 5.86 M
Receivables 7.37 M
Other Current Assets 2.51 M
Non-Current Assets 125 M
Long-Term Investments 6.66 M
PP&E 32.3 M
Other Non-Current Assets 86.5 M
4.15 %5.22 %4.71 %22.90 %61.24 %Total Assets$141.2m
Current Liabilities 41.8 M
Accounts Payable 12.4 M
Short-Term Debt 6.64 M
Other Current Liabilities 22.8 M
Non-Current Liabilities 5.37 M
Long-Term Debt 4.87 M
Other Non-Current Liabilities 501 K
26.34 %14.07 %48.21 %10.31 %Total Liabilities$47.2m
EFFICIENCY
Earnings Waterfall Gaia, Inc.
image
Revenue 90.4 M
Cost Of Revenue 12.6 M
Gross Profit 77.8 M
Operating Expenses 83.7 M
Operating Income -5.93 M
Other Expenses -535 K
Net Income -5.4 M
100m100m90m90m80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)90m(13m)78m(84m)(6m)535k(5m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
86.11% GROSS MARGIN
86.11%
Averages
1Year 86.11%
3Years 86.11%
5Years 86.43%
7Years 86.57%
10Years 82.07%
-6.57% OPERATING MARGIN
-6.57%
Averages
1Year -6.57%
3Years -4.17%
5Years -6.51%
7Years -20.96%
10Years -32.95%
-5.79% NET MARGIN
-5.79%
Averages
1Year -5.79%
3Years -5.45%
5Years -2.17%
7Years -17.30%
10Years 29.52%
-6.49% ROE
-6.49%
Averages
1Year -6.49%
3Years -5.45%
5Years -2.30%
7Years -11.28%
10Years -3.34%
-3.71% ROA
-3.71%
Averages
1Year -3.71%
3Years -3.38%
5Years -1.37%
7Years -7.89%
10Years -0.71%
-5.56% ROIC
-5.56%
Averages
1Year -5.56%
3Years -3.47%
5Years -7.14%
7Years -13.10%
10Years -12.73%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Gaia, Inc.
image
5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)(45m)(45m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -5.4 M
Depreciation & Amortization 10 M
Capital Expenditures -4.98 M
Stock-Based Compensation 1.28 M
Change in Working Capital 0
Others 1.03 M
Free Cash Flow 1.94 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Gaia, Inc.
image
GAIA has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Gaia, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Gaia, Inc. (GAIA) Q4 2024 Earnings Call Transcript Gaia, Inc. (NASDAQ:GAIA ) Q4 2024 Results Conference Call March 10, 2025 4:30 PM ET Company Participants Jirka Rysavy - Executive Chairman James Colquhoun - Chief Executive Officer Ned Preston - Chief Financial Officer Conference Call Participants Mark Argento - Lake Street Capital Markets, LLC George Kelly - ROTH Capital Partners James Sidoti - Sidoti & Company Operator Good afternoon, and welcome to Gaia's Fourth Quarter 2024 Earnings Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 3 weeks ago
Revenue Grew 18% for the Fourth Quarter 2024 BOULDER, Colo., March 10, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA), a conscious media and community company, reported financial results for the fourth quarter and full year ended December 31, 2024. globenewswire.com - 3 weeks ago
Gaiam (GAIA) Moves to Buy: Rationale Behind the Upgrade Gaiam (GAIA) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 1 month ago
Gaia Announces Emersion 2025: A Convergence of Visionaries Driving Transformation Held March 15-16 at GaiaSphere in Boulder, Colorado, and Available for Streaming Online, Emersion 2025 Delivers Transformational Insights and Practical Tools to Support Personal and Collective Evolution. Held March 15-16 at GaiaSphere in Boulder, Colorado, and Available for Streaming Online, Emersion 2025 Delivers Transformational Insights and Practical Tools to Support Personal and Collective Evolution. globenewswire.com - 1 month ago
Gaia Announces Preliminary Fourth Quarter and Full Year 2024 Results and Sets Conference Call for Monday, March 10, 2025, at 4:30 p.m. ET BOULDER, Colo., Feb. 24, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA) (“Gaia” and/or the “Company”), a conscious media and community company, will conduct a conference call on Monday, March 10, 2025, at 4:30 p.m. Eastern time (2:30 p.m. Mountain time) to discuss its financial results for the fourth quarter and full year ended December 31, 2024. The Company will report its financial results in a press release prior to the call. globenewswire.com - 1 month ago
Gaia Announces Closing of Underwritten Offering of $8.0 Million of Common Stock BOULDER, Colo., Feb. 07, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA) (“Gaia” or the “Company”), a conscious media and community company, announced today the closing of its previously announced underwritten public offering of 1,600,000 shares of its Class A common stock at a price to the public of $5.00 per share. globenewswire.com - 1 month ago
Gaia Announces Proposed Underwritten Offering of Common Stock BOULDER, Colo., Feb. 05, 2025 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA) (“Gaia” or the “Company”), a conscious media and community company, announced today that it intends to offer and sell shares of its Class A common stock in an underwritten public offering. globenewswire.com - 1 month ago
Gaia to Participate at The Microcap Conference 2025 BOULDER, CO / ACCESS Newswire / January 23, 2025 / Gaia, Inc. (NASDAQ:GAIA), a conscious media and community company, is pleased to announce its participation in The Microcap Conference 2025, the premier event for growth-focused companies and investors. The conference will take place January 28-30, 2025, at the Borgata Hotel Spa & Casino in Atlantic City, NJ. accessnewswire.com - 2 months ago
Sky Gold Hires Gaia Life Capital Inc for Media Services VANCOUVER, BC / ACCESSWIRE / November 8, 2024 / SKY GOLD CORP. ("Sky Gold" or the "Company") (TSX.V:SKYG)(OTC PINK:SRKZF) announces it has entered into a consulting services agreement dated October 15th, 2024, with Gaia Life Capital Inc. ("GLC"), pursuant to which GLC will provide media content strategy creation and dissemination services. accesswire.com - 4 months ago
Gaia, Inc. (GAIA) Q3 2024 Earnings Call Transcript Gaia, Inc. (NASDAQ:GAIA ) Q3 2024 Earnings Conference Call November 4, 2024 4:30 PM ET Company Participants Jirka Rysavy - Executive Chairman James Colquhoun - Chief Executive Officer Ned Preston - Chief Financial Officer Conference Call Participants Mark Argento - Lake Street Capital Markets, LLC James Sidoti - Sidoti & Company Thierry Wuilloud - Water Tower Research LLC Operator Good afternoon. Welcome to Gaia's Third Quarter 2024 Earnings Conference At this time all participants are in listen-only mode. seekingalpha.com - 5 months ago
Gaia Sets Third Quarter 2024 Conference Call for Monday, November 4, 2024, at 4:30 p.m. ET BOULDER, Colo., Oct. 22, 2024 (GLOBE NEWSWIRE) -- Gaia, Inc. (NASDAQ: GAIA), a conscious media and community company, will conduct a conference call on Monday, November 4, 2024, at 4:30 p.m. Eastern time (2:30 p.m. Mountain time) to discuss its financial results for the third quarter ended September 30, 2024. The company will report its financial results in a press release prior to the call. globenewswire.com - 5 months ago
Gaia to Present at the LD Micro Main Event XVII on October 29, 2024 Boulder, Colorado--(Newsfile Corp. - October 18, 2024) - Gaia, Inc. (NASDAQ: GAIA), a conscious media and community company, has been invited to present at the LD Micro Main Event XVII held from October 28-30, 2024 at the Luxe Sunset Boulevard Hotel in Los Angeles. The event is expected to feature over 130 companies in the microcap space. newsfilecorp.com - 5 months ago
8. Profile Summary

Gaia, Inc. GAIA

image
COUNTRY US
INDUSTRY Entertainment
MARKET CAP $ 82.7 M
Dividend Yield 0.00%
Description 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.
Contact 833 West South Boulder Road, Louisville, CO, 80027-2452 https://www.gaia.com
IPO Date Oct. 29, 1999
Employees 104
Officers Mr. Ned Preston Chief Financial Officer Mr. James Colquhoun Chief Executive Officer & Director Ms. Kiersten Medvedich President, Executive Vice President of Content & Office of President Mr. Jirka Rysavy Founder & Executive Chairman