The Discounted Cash Flow (DCF) valuation of Gaia Inc (GAIA) is (16.99) USD. With the latest stock price at 4.24 USD, the upside of Gaia Inc based on DCF is -500.8%.
Based on the latest price of 4.24 USD and our DCF valuation, Gaia Inc (GAIA) is a sell. selling GAIA stocks now will result in a potential gain of 500.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (105.79) - (9.39) | (16.99) |
| Upside | -2595.1% - -321.4% | -500.8% |