Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 2026-07-31 pm EDT			5-day change	1st Jan Change
4.180 ^USD	+1.09%		+9.71%	-10.30%

Jul. 17	Gogo Inc. Announces transition of Hayden Olson from EVP, General Manager, SD Government to EVP, Corporate Development, Effective July 15, 2026	CI
Jul. 02	Gogo Inc. Announces That Gulfstream Aerospace Corp. Has Received A Federal Aviation Administration Supplemental Type Certificate to Install Gogo Galileo Hdx	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,488	1,879	1,305	1,058	623.8	565.3	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-9.37%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,183	1,066	904.8
Change	-	11.86%	-26.65%	5.08%	-27.87%	-11.36%	-9.87%	-15.14%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	12.9x	9.36x	7.21x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.48x	2.42x	1.68x
PEG	-	-0.5x	0.2x	-0.9x	-5.2x	0x	0.2x	0.2x
Capitalization / Revenue	4.43x	4.65x	3.28x	2.38x	0.69x	0.62x	0.59x	0.53x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.29x	1.12x	0.84x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.79x	4.74x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.67x	6.18x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.28	0.71	1.09	0.1	0.09	0.3233	0.4467	0.58
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	335.7	404.1	397.6	444.7	910.5	914.6	950.7	1,071
EBITDA ¹	151	173.8	162.1	142.5	217.8	204.2	224.9	-
EBIT ¹	120.6	142.3	124.2	51.27	114.1	154.2	172.6	-
Net income ¹	152.7	92.06	145.7	13.75	12.92	44.31	61.81	82.13
Net Debt ¹	658.5	522.1	455.7	792.3	710.9	617.8	501	339.5
Reference price ²	13.530	14.760	10.130	8.090	4.660	4.180	4.180	4.180
Nbr of stocks (in thousands)	109,954	127,270	128,841	130,779	133,854	135,239	-	-
Announcement Date	3/3/22	2/28/23	2/28/24	3/14/25	2/27/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOGO INC.	12.93x	1.29x	5.79x	-	565M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-198.27x	35.36x	81.4x	-	1,428B
SOFTBANK GROUP CORP.	31.14x	6.13x	27.75x	0.21%	188B
T-MOBILE US, INC.	15.8x	2.84x	7.19x	2.4%	185B
AT&T INC.	9.92x	2.36x	6.33x	4.77%	159B
KDDI CORPORATION	14.84x	2.37x	7.88x	2.88%	69.78B
VODAFONE GROUP PLC	13.57x	1.4x	4.79x	3.5%	36.53B
ADVANCED INFO SERVICE	21.5x	5.74x	10.51x	4.38%	33.81B
CHINA UNICOM (HONG KONG) LIMITED	9.3x	0.34x	1.38x	7.28%	26.22B
TELENOR ASA	12.82x	3.16x	7.08x	7.32%	19.24B
Average	-5.65x	6.10x	16.01x	4.09%	214.65B
Weighted average by Cap.	-125.76x	24.70x	58.25x	2.86%