Intrinsic value of Gaia Cl A - GAIA

Previous Close

$11.50

  Intrinsic Value

$1.41

stock screener

  Rating & Target

str. sell

-88%

  Value-price divergence*

-37%

Previous close

$11.50

 
Intrinsic value

$1.41

 
Up/down potential

-88%

 
Rating

str. sell

 
Value-price divergence*

-37%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

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
  50.00
  45.50
  41.45
  37.81
  34.52
  31.57
  28.91
  26.52
  24.37
  22.43
  20.69
  19.12
  17.71
  16.44
  15.29
  14.27
  13.34
  12.50
  11.75
  11.08
  10.47
  9.92
  9.43
  8.99
  8.59
  8.23
  7.91
  7.62
  7.36
  7.12
Revenue, $m
  17
  26
  37
  52
  72
  97
  128
  165
  209
  260
  318
  384
  457
  538
  626
  722
  825
  935
  1,052
  1,176
  1,306
  1,443
  1,586
  1,736
  1,892
  2,055
  2,224
  2,399
  2,582
  2,772
  2,970
Variable operating expenses, $m
 
  43
  62
  87
  120
  161
  211
  272
  344
  427
  523
  630
  750
  883
  1,028
  1,185
  1,355
  1,535
  1,727
  1,930
  2,144
  2,369
  2,604
  2,849
  3,105
  3,372
  3,650
  3,938
  4,238
  4,550
  4,874
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
  43
  62
  87
  120
  161
  211
  272
  344
  427
  523
  630
  750
  883
  1,028
  1,185
  1,355
  1,535
  1,727
  1,930
  2,144
  2,369
  2,604
  2,849
  3,105
  3,372
  3,650
  3,938
  4,238
  4,550
  4,874
Operating income, $m
  -17
  -17
  -25
  -35
  -47
  -63
  -83
  -107
  -135
  -168
  -205
  -246
  -293
  -345
  -402
  -463
  -529
  -600
  -675
  -754
  -838
  -925
  -1,017
  -1,113
  -1,213
  -1,318
  -1,426
  -1,539
  -1,656
  -1,778
  -1,904
EBITDA, $m
  -13
  -12
  -17
  -25
  -34
  -46
  -60
  -78
  -98
  -122
  -149
  -180
  -215
  -253
  -294
  -339
  -388
  -440
  -495
  -553
  -614
  -678
  -745
  -816
  -889
  -966
  -1,045
  -1,128
  -1,213
  -1,303
  -1,395
Interest expense (income), $m
  0
  0
  0
  0
  1
  1
  1
  2
  3
  4
  4
  6
  7
  8
  10
  11
  13
  15
  17
  19
  21
  24
  26
  29
  32
  35
  38
  41
  44
  48
  51
Earnings before tax, $m
  -17
  -17
  -25
  -35
  -48
  -65
  -85
  -109
  -138
  -171
  -209
  -252
  -300
  -353
  -411
  -474
  -542
  -615
  -692
  -773
  -859
  -949
  -1,044
  -1,142
  -1,245
  -1,352
  -1,464
  -1,580
  -1,700
  -1,825
  -1,955
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
  -17
  -25
  -35
  -48
  -65
  -85
  -109
  -138
  -171
  -209
  -252
  -300
  -353
  -411
  -474
  -542
  -615
  -692
  -773
  -859
  -949
  -1,044
  -1,142
  -1,245
  -1,352
  -1,464
  -1,580
  -1,700
  -1,825
  -1,955

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
  79
  116
  163
  225
  303
  399
  514
  650
  809
  990
  1,195
  1,424
  1,676
  1,952
  2,250
  2,571
  2,914
  3,278
  3,664
  4,070
  4,496
  4,942
  5,408
  5,894
  6,400
  6,927
  7,475
  8,044
  8,636
  9,251
Adjusted assets (=assets-cash), $m
  53
  79
  116
  163
  225
  303
  399
  514
  650
  809
  990
  1,195
  1,424
  1,676
  1,952
  2,250
  2,571
  2,914
  3,278
  3,664
  4,070
  4,496
  4,942
  5,408
  5,894
  6,400
  6,927
  7,475
  8,044
  8,636
  9,251
Revenue / Adjusted assets
  0.321
  0.329
  0.319
  0.319
  0.320
  0.320
  0.321
  0.321
  0.322
  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
  45
  65
  93
  128
  172
  226
  291
  369
  458
  561
  677
  807
  950
  1,106
  1,275
  1,457
  1,651
  1,857
  2,076
  2,306
  2,547
  2,800
  3,064
  3,339
  3,626
  3,925
  4,235
  4,558
  4,893
  5,241
Working capital, $m
  47
  -3
  -4
  -5
  -7
  -10
  -13
  -17
  -21
  -26
  -32
  -38
  -46
  -54
  -63
  -72
  -83
  -94
  -105
  -118
  -131
  -144
  -159
  -174
  -189
  -205
  -222
  -240
  -258
  -277
  -297
Total debt, $m
  0
  5
  11
  19
  29
  43
  59
  78
  102
  129
  159
  194
  233
  276
  323
  374
  428
  486
  548
  614
  683
  755
  831
  910
  993
  1,079
  1,169
  1,262
  1,359
  1,459
  1,564
Total liabilities, $m
  10
  14
  20
  28
  38
  52
  68
  87
  111
  138
  168
  203
  242
  285
  332
  383
  437
  495
  557
  623
  692
  764
  840
  919
  1,002
  1,088
  1,178
  1,271
  1,368
  1,468
  1,573
Total equity, $m
  98
  66
  96
  136
  187
  252
  331
  427
  540
  671
  822
  992
  1,182
  1,391
  1,620
  1,868
  2,134
  2,419
  2,721
  3,041
  3,378
  3,732
  4,102
  4,489
  4,892
  5,312
  5,750
  6,204
  6,677
  7,168
  7,678
Total liabilities and equity, $m
  108
  80
  116
  164
  225
  304
  399
  514
  651
  809
  990
  1,195
  1,424
  1,676
  1,952
  2,251
  2,571
  2,914
  3,278
  3,664
  4,070
  4,496
  4,942
  5,408
  5,894
  6,400
  6,928
  7,475
  8,045
  8,636
  9,251
Debt-to-equity ratio
  0.000
  0.070
  0.110
  0.140
  0.160
  0.170
  0.180
  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
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
  -17
  -25
  -35
  -48
  -65
  -85
  -109
  -138
  -171
  -209
  -252
  -300
  -353
  -411
  -474
  -542
  -615
  -692
  -773
  -859
  -949
  -1,044
  -1,142
  -1,245
  -1,352
  -1,464
  -1,580
  -1,700
  -1,825
  -1,955
Depreciation, amort., depletion, $m
  4
  5
  7
  10
  13
  18
  23
  29
  37
  46
  56
  66
  78
  92
  107
  124
  141
  160
  180
  202
  224
  247
  272
  297
  324
  352
  381
  411
  442
  475
  509
Funds from operations, $m
  -15
  -12
  -18
  -25
  -35
  -47
  -62
  -80
  -101
  -126
  -154
  -186
  -222
  -261
  -304
  -351
  -401
  -455
  -512
  -572
  -635
  -702
  -772
  -845
  -921
  -1,000
  -1,083
  -1,169
  -1,258
  -1,350
  -1,447
Change in working capital, $m
  0
  -1
  -1
  -2
  -2
  -2
  -3
  -4
  -4
  -5
  -6
  -7
  -7
  -8
  -9
  -10
  -10
  -11
  -12
  -12
  -13
  -14
  -14
  -15
  -16
  -16
  -17
  -18
  -18
  -19
  -20
Cash from operations, $m
  -15
  -11
  -16
  -23
  -33
  -44
  -59
  -76
  -96
  -120
  -148
  -179
  -214
  -253
  -295
  -341
  -391
  -444
  -500
  -560
  -622
  -688
  -758
  -830
  -905
  -984
  -1,066
  -1,151
  -1,239
  -1,331
  -1,427
Maintenance CAPEX, $m
  0
  -3
  -4
  -6
  -9
  -12
  -17
  -22
  -28
  -36
  -44
  -54
  -66
  -78
  -92
  -107
  -124
  -141
  -160
  -180
  -202
  -224
  -247
  -272
  -297
  -324
  -352
  -381
  -411
  -442
  -475
New CAPEX, $m
  -7
  -15
  -20
  -27
  -35
  -44
  -54
  -65
  -77
  -90
  -103
  -116
  -130
  -143
  -156
  -169
  -182
  -194
  -206
  -218
  -230
  -241
  -253
  -264
  -275
  -287
  -298
  -310
  -323
  -335
  -348
Cash from investing activities, $m
  145
  -18
  -24
  -33
  -44
  -56
  -71
  -87
  -105
  -126
  -147
  -170
  -196
  -221
  -248
  -276
  -306
  -335
  -366
  -398
  -432
  -465
  -500
  -536
  -572
  -611
  -650
  -691
  -734
  -777
  -823
Free cash flow, $m
  130
  -29
  -41
  -57
  -77
  -101
  -129
  -163
  -202
  -246
  -295
  -350
  -410
  -474
  -544
  -618
  -696
  -779
  -867
  -958
  -1,054
  -1,154
  -1,258
  -1,366
  -1,478
  -1,595
  -1,716
  -1,842
  -1,973
  -2,109
  -2,250
Issuance/(repayment) of debt, $m
  0
  5
  6
  8
  11
  13
  16
  20
  23
  27
  31
  35
  39
  43
  47
  51
  55
  58
  62
  66
  69
  72
  76
  79
  83
  86
  90
  93
  97
  101
  105
Issuance/(repurchase) of shares, $m
  -75
  39
  55
  75
  99
  129
  164
  205
  251
  303
  360
  422
  490
  562
  640
  722
  809
  900
  994
  1,093
  1,196
  1,303
  1,414
  1,529
  1,649
  1,773
  1,901
  2,034
  2,173
  2,316
  2,466
Cash from financing (excl. dividends), $m  
  -77
  44
  61
  83
  110
  142
  180
  225
  274
  330
  391
  457
  529
  605
  687
  773
  864
  958
  1,056
  1,159
  1,265
  1,375
  1,490
  1,608
  1,732
  1,859
  1,991
  2,127
  2,270
  2,417
  2,571
Total cash flow (excl. dividends), $m
  53
  15
  20
  26
  33
  42
  51
  61
  72
  84
  96
  107
  119
  131
  143
  155
  167
  179
  190
  201
  211
  222
  232
  243
  253
  264
  274
  285
  296
  308
  320
Retained Cash Flow (-), $m
  -14
  -39
  -55
  -75
  -99
  -129
  -164
  -205
  -251
  -303
  -360
  -422
  -490
  -562
  -640
  -722
  -809
  -900
  -994
  -1,093
  -1,196
  -1,303
  -1,414
  -1,529
  -1,649
  -1,773
  -1,901
  -2,034
  -2,173
  -2,316
  -2,466
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
 
  29
  -35
  -49
  -66
  -87
  -113
  -144
  -179
  -219
  -265
  -315
  -371
  -431
  -497
  -567
  -642
  -721
  -805
  -893
  -985
  -1,081
  -1,182
  -1,287
  -1,396
  -1,509
  -1,627
  -1,749
  -1,876
  -2,008
  -2,146
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
 
  28
  -32
  -43
  -54
  -68
  -82
  -97
  -112
  -126
  -139
  -150
  -158
  -164
  -167
  -166
  -163
  -157
  -148
  -137
  -125
  -112
  -98
  -84
  -71
  -59
  -47
  -38
  -29
  -22
  -16
Current shareholders' claim on cash, %
  100
  66.9
  45.8
  32.0
  22.8
  16.5
  12.1
  9.0
  6.8
  5.2
  4.0
  3.1
  2.5
  1.9
  1.5
  1.2
  1.0
  0.8
  0.7
  0.5
  0.4
  0.4
  0.3
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.1
  0.1

Gaia, Inc. operates a digital video subscription service and on-line community worldwide. It provides a digital subscription video streaming service that allows subscribers to have unlimited access to the library of inspiring films, personal growth related content, cutting edge documentaries, interviews, yoga classes, and other under the Gaia brand. The company was formerly known as Gaiam, Inc. and changes its name to Gaia, Inc. in July 2016. Gaia, Inc. was founded in 1988 and is headquartered in Louisville, Colorado.

FINANCIAL RATIOS  of  Gaia Cl A (GAIA)

Valuation Ratios
P/E Ratio 2
Price to Sales 10.2
Price to Book 1.8
Price to Tangible Book
Price to Cash Flow -11.6
Price to Free Cash Flow -7.9
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 50% 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 -10%. 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 15.416 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 958.47 870.28  hold
NLS Nautilus 16.85 19.39  hold
TWX Time Warner 101.19 163.69  str.buy
PCMI PCM 12.15 56.05  str.buy
UA Under Armour C 15.64 11.95  sell
NKE Nike Cl B 54.95 36.01  sell
NFLX Netflix 166.54 74.83  str.sell

COMPANY NEWS

▶ 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]
▶ Is Exa Corp (EXA) A Good Stock To Buy?   [Nov-27  10:02AM  at Insider Monkey]
▶ Smart Money Standing Pat On Five Star Quality Care, Inc. (FVE)   [Nov-23  02:28PM  at Insider Monkey]
Stock chart of GAIA 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.