Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 2026-07-20 pm EDT			5-day change	1st Jan Change
3.510 ^USD	-1.96%		-0.85%	-24.68%

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	474.7	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-23.9%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,092	975.7	814.2
Change	-	11.86%	-26.65%	5.08%	-27.87%	-18.14%	-10.69%	-16.55%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	10.9x	7.86x	6.05x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	2.93x	2.03x	1.41x
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	0.52x	0.5x	0.44x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.19x	1.03x	0.76x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.35x	4.34x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.09x	5.65x	-
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	3.510	3.510	3.510
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GOGO INC.	11.07x	1.2x	5.4x	-	484M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-188.79x	40.59x	93.35x	-	1,633B
T-MOBILE US, INC.	18.35x	3.08x	7.82x	2.14%	208B
SOFTBANK GROUP CORP.	32.11x	6.24x	28.25x	0.2%	190B
AT&T INC.	9.53x	2.29x	6.18x	5.09%	152B
KDDI CORPORATION	14.54x	2.34x	7.79x	2.93%	67.25B
VODAFONE GROUP PLC	14.45x	1.36x	4.65x	3.49%	36.49B
ADVANCED INFO SERVICE	21.44x	5.73x	10.49x	4.43%	33.52B
TELENOR ASA	13.1x	3.17x	7.09x	7.27%	19.02B
VODACOM GROUP LIMITED	12.22x	1.93x	4.71x	5.42%	18.38B
Average	-4.20x	6.79x	17.57x	3.87%	235.88B
Weighted average by Cap.	-124.77x	29.24x	68.55x	2.71%