Intrinsic value of Gaia Cl A - GAIA

Previous Close

$12.25

  Intrinsic Value

$1.44

stock screener

  Rating & Target

str. sell

-88%

Previous close

$12.25

 
Intrinsic value

$1.44

 
Up/down potential

-88%

 
Rating

str. sell

We calculate the intrinsic value of GAIA stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  30.77
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  17
  27
  42
  63
  91
  129
  177
  237
  312
  401
  507
  629
  769
  927
  1,103
  1,297
  1,509
  1,738
  1,984
  2,247
  2,527
  2,822
  3,133
  3,459
  3,801
  4,158
  4,530
  4,917
  5,320
  5,739
  6,175
Variable operating expenses, $m
 
  46
  70
  104
  151
  212
  291
  391
  513
  659
  833
  1,033
  1,262
  1,522
  1,811
  2,129
  2,476
  2,853
  3,257
  3,689
  4,147
  4,632
  5,142
  5,678
  6,238
  6,824
  7,434
  8,070
  8,732
  9,420
  10,135
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  34
  46
  70
  104
  151
  212
  291
  391
  513
  659
  833
  1,033
  1,262
  1,522
  1,811
  2,129
  2,476
  2,853
  3,257
  3,689
  4,147
  4,632
  5,142
  5,678
  6,238
  6,824
  7,434
  8,070
  8,732
  9,420
  10,135
Operating income, $m
  -17
  -19
  -28
  -41
  -60
  -84
  -115
  -153
  -201
  -258
  -326
  -403
  -493
  -595
  -707
  -832
  -968
  -1,115
  -1,273
  -1,441
  -1,620
  -1,810
  -2,009
  -2,218
  -2,437
  -2,666
  -2,905
  -3,153
  -3,412
  -3,681
  -3,960
EBITDA, $m
  -13
  -13
  -20
  -30
  -43
  -60
  -83
  -112
  -146
  -189
  -238
  -296
  -361
  -436
  -518
  -610
  -709
  -817
  -932
  -1,056
  -1,187
  -1,326
  -1,472
  -1,626
  -1,786
  -1,954
  -2,129
  -2,311
  -2,500
  -2,697
  -2,902
Interest expense (income), $m
  0
  0
  0
  0
  1
  1
  2
  3
  4
  5
  7
  9
  11
  14
  17
  20
  24
  28
  32
  36
  41
  47
  52
  58
  64
  70
  77
  84
  91
  98
  106
Earnings before tax, $m
  -17
  -19
  -28
  -42
  -60
  -85
  -117
  -156
  -205
  -264
  -333
  -413
  -505
  -609
  -724
  -852
  -991
  -1,142
  -1,304
  -1,478
  -1,662
  -1,856
  -2,061
  -2,276
  -2,501
  -2,736
  -2,982
  -3,237
  -3,503
  -3,779
  -4,066
Tax expense, $m
  -6
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  87
  -19
  -28
  -42
  -60
  -85
  -117
  -156
  -205
  -264
  -333
  -413
  -505
  -609
  -724
  -852
  -991
  -1,142
  -1,304
  -1,478
  -1,662
  -1,856
  -2,061
  -2,276
  -2,501
  -2,736
  -2,982
  -3,237
  -3,503
  -3,779
  -4,066

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  54
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  107
  85
  131
  196
  284
  401
  551
  740
  971
  1,250
  1,578
  1,960
  2,396
  2,888
  3,436
  4,041
  4,700
  5,414
  6,182
  7,001
  7,871
  8,791
  9,760
  10,776
  11,841
  12,952
  14,111
  15,318
  16,574
  17,880
  19,237
Adjusted assets (=assets-cash), $m
  53
  85
  131
  196
  284
  401
  551
  740
  971
  1,250
  1,578
  1,960
  2,396
  2,888
  3,436
  4,041
  4,700
  5,414
  6,182
  7,001
  7,871
  8,791
  9,760
  10,776
  11,841
  12,952
  14,111
  15,318
  16,574
  17,880
  19,237
Revenue / Adjusted assets
  0.321
  0.318
  0.321
  0.321
  0.320
  0.322
  0.321
  0.320
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
  0.321
Average production assets, $m
  30
  48
  74
  111
  161
  227
  312
  419
  550
  708
  894
  1,110
  1,358
  1,636
  1,947
  2,289
  2,663
  3,068
  3,502
  3,967
  4,460
  4,981
  5,530
  6,106
  6,708
  7,338
  7,995
  8,679
  9,390
  10,130
  10,899
Working capital, $m
  47
  -11
  -17
  -26
  -38
  -53
  -73
  -98
  -128
  -165
  -209
  -259
  -317
  -382
  -454
  -534
  -622
  -716
  -818
  -926
  -1,041
  -1,163
  -1,291
  -1,425
  -1,566
  -1,713
  -1,866
  -2,026
  -2,192
  -2,365
  -2,544
Total debt, $m
  0
  5
  13
  24
  39
  59
  85
  117
  156
  203
  259
  324
  398
  482
  575
  678
  790
  911
  1,042
  1,181
  1,329
  1,485
  1,650
  1,823
  2,004
  2,193
  2,390
  2,595
  2,809
  3,031
  3,261
Total liabilities, $m
  10
  14
  22
  33
  48
  68
  94
  126
  165
  212
  268
  333
  407
  491
  584
  687
  799
  920
  1,051
  1,190
  1,338
  1,494
  1,659
  1,832
  2,013
  2,202
  2,399
  2,604
  2,818
  3,040
  3,270
Total equity, $m
  98
  70
  109
  163
  236
  333
  457
  614
  806
  1,037
  1,310
  1,627
  1,989
  2,397
  2,852
  3,354
  3,901
  4,494
  5,131
  5,811
  6,533
  7,297
  8,101
  8,944
  9,828
  10,750
  11,712
  12,714
  13,756
  14,840
  15,966
Total liabilities and equity, $m
  108
  84
  131
  196
  284
  401
  551
  740
  971
  1,249
  1,578
  1,960
  2,396
  2,888
  3,436
  4,041
  4,700
  5,414
  6,182
  7,001
  7,871
  8,791
  9,760
  10,776
  11,841
  12,952
  14,111
  15,318
  16,574
  17,880
  19,236
Debt-to-equity ratio
  0.000
  0.080
  0.120
  0.150
  0.170
  0.180
  0.190
  0.190
  0.190
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
  0.200
Adjusted equity ratio
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830
  0.830

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  87
  -19
  -28
  -42
  -60
  -85
  -117
  -156
  -205
  -264
  -333
  -413
  -505
  -609
  -724
  -852
  -991
  -1,142
  -1,304
  -1,478
  -1,662
  -1,856
  -2,061
  -2,276
  -2,501
  -2,736
  -2,982
  -3,237
  -3,503
  -3,779
  -4,066
Depreciation, amort., depletion, $m
  4
  6
  8
  12
  17
  23
  31
  42
  55
  70
  88
  108
  132
  159
  189
  222
  259
  298
  340
  385
  433
  484
  537
  593
  651
  712
  776
  843
  912
  983
  1,058
Funds from operations, $m
  -15
  -13
  -20
  -30
  -44
  -62
  -85
  -115
  -151
  -194
  -245
  -305
  -373
  -450
  -535
  -630
  -733
  -844
  -964
  -1,093
  -1,229
  -1,373
  -1,524
  -1,683
  -1,850
  -2,024
  -2,205
  -2,394
  -2,591
  -2,795
  -3,008
Change in working capital, $m
  0
  -4
  -6
  -9
  -12
  -15
  -20
  -25
  -31
  -37
  -43
  -50
  -58
  -65
  -73
  -80
  -87
  -94
  -101
  -108
  -115
  -122
  -128
  -134
  -141
  -147
  -153
  -160
  -166
  -173
  -179
Cash from operations, $m
  -15
  -9
  -14
  -21
  -32
  -46
  -65
  -90
  -120
  -157
  -202
  -254
  -315
  -385
  -463
  -550
  -646
  -750
  -863
  -984
  -1,114
  -1,251
  -1,396
  -1,549
  -1,709
  -1,877
  -2,052
  -2,235
  -2,425
  -2,623
  -2,828
Maintenance CAPEX, $m
  0
  -3
  -5
  -7
  -11
  -16
  -22
  -30
  -41
  -53
  -69
  -87
  -108
  -132
  -159
  -189
  -222
  -259
  -298
  -340
  -385
  -433
  -484
  -537
  -593
  -651
  -712
  -776
  -843
  -912
  -983
New CAPEX, $m
  -7
  -18
  -26
  -37
  -50
  -66
  -85
  -107
  -131
  -158
  -186
  -216
  -247
  -279
  -311
  -342
  -374
  -405
  -435
  -464
  -493
  -521
  -549
  -576
  -603
  -630
  -657
  -684
  -711
  -740
  -769
Cash from investing activities, $m
  145
  -21
  -31
  -44
  -61
  -82
  -107
  -137
  -172
  -211
  -255
  -303
  -355
  -411
  -470
  -531
  -596
  -664
  -733
  -804
  -878
  -954
  -1,033
  -1,113
  -1,196
  -1,281
  -1,369
  -1,460
  -1,554
  -1,652
  -1,752
Free cash flow, $m
  130
  -30
  -45
  -65
  -93
  -128
  -172
  -227
  -292
  -368
  -457
  -557
  -670
  -795
  -932
  -1,081
  -1,241
  -1,413
  -1,595
  -1,788
  -1,992
  -2,205
  -2,428
  -2,662
  -2,905
  -3,158
  -3,421
  -3,695
  -3,979
  -4,274
  -4,581
Issuance/(repayment) of debt, $m
  0
  5
  8
  11
  15
  20
  26
  32
  39
  47
  56
  65
  74
  84
  93
  103
  112
  121
  130
  139
  148
  156
  165
  173
  181
  189
  197
  205
  213
  222
  231
Issuance/(repurchase) of shares, $m
  -75
  45
  67
  96
  134
  182
  241
  313
  397
  495
  606
  729
  867
  1,017
  1,179
  1,353
  1,539
  1,735
  1,941
  2,158
  2,384
  2,620
  2,865
  3,120
  3,384
  3,659
  3,944
  4,239
  4,545
  4,863
  5,192
Cash from financing (excl. dividends), $m  
  -77
  50
  75
  107
  149
  202
  267
  345
  436
  542
  662
  794
  941
  1,101
  1,272
  1,456
  1,651
  1,856
  2,071
  2,297
  2,532
  2,776
  3,030
  3,293
  3,565
  3,848
  4,141
  4,444
  4,758
  5,085
  5,423
Total cash flow (excl. dividends), $m
  53
  21
  30
  41
  56
  74
  94
  118
  145
  174
  205
  237
  271
  305
  340
  375
  409
  443
  476
  509
  540
  571
  601
  631
  660
  690
  719
  749
  779
  810
  842
Retained Cash Flow (-), $m
  -14
  -45
  -67
  -96
  -134
  -182
  -241
  -313
  -397
  -495
  -606
  -729
  -867
  -1,017
  -1,179
  -1,353
  -1,539
  -1,735
  -1,941
  -2,158
  -2,384
  -2,620
  -2,865
  -3,120
  -3,384
  -3,659
  -3,944
  -4,239
  -4,545
  -4,863
  -5,192
Prev. year cash balance distribution, $m
 
  54
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  30
  -37
  -54
  -78
  -108
  -147
  -195
  -252
  -321
  -401
  -492
  -596
  -711
  -839
  -978
  -1,129
  -1,292
  -1,465
  -1,649
  -1,844
  -2,049
  -2,264
  -2,489
  -2,724
  -2,969
  -3,224
  -3,490
  -3,765
  -4,052
  -4,350
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  29
  -34
  -47
  -64
  -84
  -107
  -132
  -158
  -184
  -210
  -234
  -254
  -271
  -282
  -287
  -287
  -281
  -270
  -254
  -234
  -212
  -188
  -163
  -139
  -115
  -94
  -75
  -58
  -44
  -33
Current shareholders' claim on cash, %
  100
  65.0
  43.4
  29.6
  20.6
  14.7
  10.6
  7.8
  5.8
  4.4
  3.4
  2.6
  2.0
  1.6
  1.3
  1.0
  0.8
  0.7
  0.5
  0.4
  0.4
  0.3
  0.2
  0.2
  0.2
  0.1
  0.1
  0.1
  0.1
  0.1
  0.1

Gaia, Inc., formerly Gaiam, Inc., is engaged in providing global digital video subscription service. The Company is a global digital video streaming service and online community delivering curated media to its subscribers in over 120 countries. It provides its members access to approximately 7,000 video titles. Its video content is available to its subscribers through online digital streaming on virtually any Internet-connected device on a commercial-free basis. In addition to streaming, the Company's subscribers can download its video content to their devices, so they can view its content without being actively connected to the Internet. Through the Gaia service, the Company's subscribers have access to a library of inspiring films, personal growth-related content, documentaries, interviews, yoga classes and fitness. The Company has also created a fitness and yoga-focused version of its video service. The Company also operates a digital versatile disc (DVD) subscription club.

FINANCIAL RATIOS  of  Gaia Cl A (GAIA)

Valuation Ratios
P/E Ratio 2.1
Price to Sales 10.9
Price to Book 1.9
Price to Tangible Book
Price to Cash Flow -12.4
Price to Free Cash Flow -8.4
Growth Rates
Sales Growth Rate 30.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 16.7%
Cap. Spend. - 3 Yr. Gr. Rate 18.5%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 73.7%
Ret/ On Assets - 3 Yr. Avg. 19.7%
Return On Total Capital 95.6%
Ret/ On T. Cap. - 3 Yr. Avg. 24.7%
Return On Equity 95.6%
Return On Equity - 3 Yr. Avg. 24.7%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 82.4%
Gross Margin - 3 Yr. Avg. 82.9%
EBITDA Margin -76.5%
EBITDA Margin - 3 Yr. Avg. -62.1%
Operating Margin -100%
Oper. Margin - 3 Yr. Avg. -86.7%
Pre-Tax Margin -100%
Pre-Tax Margin - 3 Yr. Avg. -86.7%
Net Profit Margin 511.8%
Net Profit Margin - 3 Yr. Avg. 115.1%
Effective Tax Rate 35.3%
Eff/ Tax Rate - 3 Yr. Avg. 11.8%
Payout Ratio 0%

GAIA stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GAIA stock intrinsic value calculation we used $17 million for the last fiscal year's total revenue generated by Gaia Cl A. The default revenue input number comes from 2016 income statement of Gaia Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GAIA stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for GAIA is calculated based on our internal credit rating of Gaia Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Gaia Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GAIA stock the variable cost ratio is equal to 170.6%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for GAIA stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Gaia Cl A.

Corporate tax rate of 27% is the nominal tax rate for Gaia Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GAIA stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GAIA are equal to 176.5%.

Life of production assets of 10.3 years is the average useful life of capital assets used in Gaia Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GAIA is equal to -41.2%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $98 million for Gaia Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 15.159 million for Gaia Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Gaia Cl A at the current share price and the inputted number of shares is $0.2 billion.

RELATED COMPANIES Price Int.Val. Rating
AMZN Amazon.com 982.91 534.47  sell
NLS Nautilus 17.05 19.19  hold
TWX Time Warner 101.83 143.47  buy
PCMI PCM 13.90 28.02  str.buy
UA Under Armour C 15.91 12.10  sell
NKE Nike Cl B 53.06 32.18  sell
NFLX Netflix 194.16 103.69  sell

COMPANY NEWS

▶ ETFs with exposure to Gaia, Inc. : October 6, 2017   [Oct-06-17 10:52AM  Capital Cube]
▶ ETFs with exposure to Gaia, Inc. : September 7, 2017   [Sep-07-17 01:08PM  Capital Cube]
▶ Gaiam reports 2Q loss   [Aug-07-17 11:01PM  Associated Press]
▶ Gaia Reports Second Quarter 2017 Results   [04:05PM  GlobeNewswire]
▶ ETFs with exposure to Gaia, Inc. : May 23, 2017   [May-23-17 12:44PM  Capital Cube]
▶ Gaiam reports 1Q loss   [May-01-17 04:56PM  Associated Press]
▶ Gaia Reports First Quarter 2017 Results   [04:05PM  Marketwired]
▶ ETFs with exposure to Gaia, Inc. : April 7, 2017   [Apr-07-17 04:36PM  Capital Cube]
▶ Gaia Is Keeping It Peacefully Real   [Mar-31-17 01:31PM  GuruFocus.com]
▶ Gaia Now Available on Comcast's Xfinity on Demand   [Mar-28-17 08:30AM  GlobeNewswire]
▶ Gaiam reports 4Q loss   [Feb-27-17 05:24PM  Associated Press]
▶ Gaia Reports Third Quarter 2016 Results   [04:05PM  Marketwired]
▶ Gaia Reports Second Quarter 2016 Results   [04:05PM  Marketwired]
▶ GAIAM Changes Name to Gaia   [04:05PM  Marketwired]
▶ [$$] Sequential Brands to Buy Gaiam Yoga Brand   [May-11-16 01:25PM  at The Wall Street Journal]
▶ Gaiam Launches "Meditation Studio by Gaiam" iPhone App   [Jan-12-16 11:41AM  PR Newswire]
Financial statements of GAIA
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.