Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 31/07/26 am AEST			5-day change	1st Jan Change
4.135 ^USD	+6.57%		+9.68%	-11.27%

18/07	Gogo Inc. Announces transition of Hayden Olson from EVP, General Manager, SD Government to EVP, Corporate Development, Effective July 15, 2026	CI
03/07	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	559.2	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-10.35%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,177	1,060	898.7
Change	-	11.86%	-26.65%	5.08%	-27.87%	-11.81%	-9.92%	-15.23%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	12.8x	9.26x	7.13x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.45x	2.39x	1.66x
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	0.61x	0.59x	0.52x
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	5.76x	4.71x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.63x	6.14x	-
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	4.135	4.135	4.135
Nbr of stocks (in thousands)	109,954	127,270	128,841	130,779	133,854	135,239	-	-
Announcement Date	3/3/22	28/2/23	28/2/24	14/3/25	27/2/26	-	-	-

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.	12.79x	1.29x	5.76x	-	559M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-205.28x	36.65x	84.37x	-	1,478B
T-MOBILE US, INC.	15.86x	2.85x	7.21x	2.39%	186B
SOFTBANK GROUP CORP.	27.36x	5.7x	25.78x	0.24%	165B
AT&T INC.	9.9x	2.36x	6.33x	4.78%	159B
KDDI CORPORATION	15.5x	2.45x	8.14x	2.76%	72.85B
VODAFONE GROUP PLC	13.72x	1.41x	4.82x	3.46%	36.97B
ADVANCED INFO SERVICE	21.38x	5.71x	10.47x	4.4%	33.67B
CHINA UNICOM (HONG KONG) LIMITED	9.4x	0.34x	1.4x	7.21%	26.45B
TELENOR ASA	12.86x	3.17x	7.1x	7.29%	19.18B
Average	-6.65x	6.19x	16.14x	4.07%	217.8B
Weighted average by Cap.	-133.85x	25.95x	60.89x	2.93%