Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 2026-07-27 pm EDT			5-day change	1st Jan Change
3.990 ^USD	+4.72%		+11.45%	-14.38%

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	515.3	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-17.39%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,133	1,016	854.8
Change	-	11.86%	-26.65%	5.08%	-27.87%	-15.1%	-10.31%	-15.89%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	11.8x	8.53x	6.57x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.18x	2.2x	1.53x
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	0.56x	0.54x	0.48x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.24x	1.07x	0.8x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.55x	4.52x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.35x	5.89x	-
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	3.810	3.810	3.810
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.	11.78x	1.24x	5.55x	-	515M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-218.52x	37.44x	85.7x	-	1,516B
T-MOBILE US, INC.	16.54x	2.92x	7.4x	2.29%	193B
SOFTBANK GROUP CORP.	32.56x	6.29x	28.49x	0.2%	191B
AT&T INC.	10.29x	2.41x	6.46x	4.6%	165B
KDDI CORPORATION	14.85x	2.37x	7.89x	2.88%	67.97B
VODAFONE GROUP PLC	14.21x	1.37x	4.68x	3.6%	35.2B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.42%	33.23B
TELENOR ASA	12.61x	3.12x	6.99x	7.44%	18.74B
VODACOM GROUP LIMITED	11.93x	1.9x	4.63x	5.54%	17.68B
Average	-7.25x	6.47x	16.82x	3.87%	223.93B
Weighted average by Cap.	-141.77x	26.53x	62.13x	2.7%