Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 2026-07-14 pm EDT			5-day change	1st Jan Change
3.460 ^USD	-2.26%		-2.54%	-25.75%

Jul. 02	Gogo Inc. Announces That Gulfstream Aerospace Corp. Has Received A Federal Aviation Administration Supplemental Type Certificate to Install Gogo Galileo Hdx	CI
Jul. 01	Gogo Announces FAA Approval for Galileo HDX on Gulfstream Jets	MT

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	467.9	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-24.98%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,086	968.9	807.5
Change	-	11.86%	-26.65%	5.08%	-27.87%	-18.65%	-10.76%	-16.66%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	10.7x	7.75x	5.97x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	2.88x	2x	1.39x
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	0.51x	0.49x	0.44x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.19x	1.02x	0.75x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.32x	4.31x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.04x	5.61x	-
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	3.460	3.460	3.460
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.	10.95x	1.2x	5.37x	-	479M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-191.91x	46x	104.17x	-	1,833B
SOFTBANK GROUP CORP.	37.68x	6.88x	31.15x	0.17%	223B
T-MOBILE US, INC.	18.03x	3.03x	7.72x	2.19%	204B
AT&T INC.	9.47x	2.27x	6.13x	5.15%	150B
KDDI CORPORATION	14.24x	2.3x	7.67x	2.99%	65.89B
VODAFONE GROUP PLC	14.22x	1.35x	4.61x	3.55%	35.78B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.46%	33.44B
CHINA UNICOM (HONG KONG) LIMITED	9.01x	0.33x	1.32x	7.52%	25.3B
TELENOR ASA	12.63x	3.45x	7.62x	6.71%	20.42B
Average	-4.44x	7.25x	18.62x	4.09%	259.14B
Weighted average by Cap.	-129.51x	33.68x	77.80x	2.71%