Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Media
/
Gaia
GAIA
Gaia
AI Guide And Community Platform Will Drive Long-Term Subscriber Engagement And Margin Expansion
AN
AnalystConsensusTarget
Not Invested
Based on Analyst Price Targets
Published
10 Dec 25
Views
15
2
Set Fair Value
Like
votes
Share
10 Dec
US$2.38
AnalystConsensusTarget's Fair Value
US$7.63
68.8% undervalued
intrinsic discount
1Y
-48.4%
7D
-5.2%
Loading
1Y
-48.4%
7D
-5.2%
Author's Valuation
US$7.63
68.8% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$7.63
68.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-34m
138m
2014
2017
2020
2023
2025
2026
2028
Revenue US$138.3m
Earnings US$5.3m
Revenue
Profit Margin
Future PE
Est. Revenue
$
Forecast revenue growth rate
9.99%
Historical revenue growth rate
5.46%
Entertainment revenue growth rate
0.33%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.32%
Calculation
US$5.26m
Earnings '28
x
58.18x
PE Ratio '28
=
US$306.05m
Market Cap '28
US$306.05m
Market Cap '28
/
30.68m
No. shares '28
=
US$9.98
Share Price '28
US$9.98
Share Price '28
Discounted to 2025 @ 9.37% p.a.
=
US$7.62
Fair Value '25