Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 13/06/26 am AEST			5-day change	1st Jan Change
3.660 ^USD	+0.55%		-3.43%	-21.46%

04/06	SD Government Receives $7.5 Million NOAA Contract For Mission-Critical Communications Services For Hurricane Hunter Aircraft	CI
28/05	AirShare to Equip Fleet of Embraer Phenom 300S with Gogo Galileo Connectivity	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	495	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-20.65%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,113	996	834.5
Change	-	11.86%	-26.65%	5.08%	-27.87%	-16.62%	-10.5%	-16.21%
P/E Ratio	10.6x	20.8x	9.29x	80.9x	51.8x	11.3x	8.19x	6.31x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.05x	2.12x	1.47x
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	0.54x	0.52x	0.46x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.22x	1.05x	0.78x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.45x	4.43x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.22x	5.77x	-
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	3.660	3.660	3.660
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.	11.32x	1.22x	5.45x	-	495M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-141.81x	60.88x	190.66x	-	2,107B
SOFTBANK GROUP CORP.	10.68x	6.81x	36.28x	0.17%	230B
T-MOBILE US, INC.	18.07x	3.04x	7.74x	2.18%	205B
AT&T INC.	10.35x	2.38x	6.42x	4.71%	164B
KDDI CORPORATION	14.66x	2.33x	7.66x	2.91%	65.81B
VODAFONE GROUP PLC	14.01x	1.32x	4.53x	3.6%	35.77B
ADVANCED INFO SERVICE	20.64x	5.56x	10.18x	4.6%	33.28B
CHINA UNICOM (HONG KONG) LIMITED	9.76x	0.36x	1.48x	6.91%	28.12B
TELENOR ASA	12.95x	3.57x	7.87x	6.46%	21.85B
Average	-1.93x	8.75x	27.83x	3.94%	289.1B
Weighted average by Cap.	-99.69x	45.43x	143.17x	2.64%