Gaia Inc
NASDAQ:GAIA

Watchlist Manager
Gaia Inc Logo
Gaia Inc
NASDAQ:GAIA
Watchlist
Price: 3.47 USD -3.34% Market Closed
Market Cap: $87.1m

Relative Value

The Relative Value of one GAIA stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.47 USD, Gaia Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GAIA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

GAIA Competitors Multiples
Gaia Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Gaia Inc
NASDAQ:GAIA
86.9m USD 0.9 -18.4 5.8 -11.8
US
Netflix Inc
NASDAQ:NFLX
378.9B USD 8.4 34.5 12.7 28.8
US
Walt Disney Co
NYSE:DIS
201.8B USD 2.1 16.3 12.1 16.7
LU
Spotify Technology SA
NYSE:SPOT
103B USD 5.2 62.4 32.3 34
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.8 142.2 5 56.1
NL
Universal Music Group NV
AEX:UMG
38B EUR 2.5 6.8 8 8
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.5 28.9 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 106.2 17.5 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
26.1B USD 5.8 16.9 121.5 121.5
FR
Bollore SE
PAR:BOL
13.4B EUR 8.7 -7.9 -12.7 -12.2
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
P/E Multiple
Earnings Growth PEG
US
Gaia Inc
NASDAQ:GAIA
Average P/E: 66.5
Negative Multiple: -18.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.5
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
62.4
42%
1.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
142.2
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
170.5
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
106.2
7%
15.2
CN
Tencent Music Entertainment Group
NYSE:TME
16.9
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.3
40%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Gaia Inc
NASDAQ:GAIA
Average EV/EBITDA: 25.9
5.8
37%
0.2
US
Netflix Inc
NASDAQ:NFLX
12.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
32.3
40%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
121.5
22%
5.5
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Gaia Inc
NASDAQ:GAIA
Average EV/EBIT: 39.2
Negative Multiple: -11.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
28.8
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
34
41%
0.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.1
59%
1
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.3
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.7
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
121.5
23%
5.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
18%
1.2