|
Real-time Estimate
Cboe BZX
06:41:32 10/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 3.755 USD | -3.35% |
|
+60.94% | -20.22% |
| 07/11 | Gogo Inc., Q3 2026 Earnings Call, Nov 06, 2026 | |
| 07/11 | Gogo Inc. and Gogo Intermediate Holdings LLC Enter into the Third Amendment to the Credit Agreement | CI |
Company Valuation: Gogo Inc.
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 | 527 | - | - |
| Change | - | 26.27% | -30.52% | -18.94% | -41.04% | -15.52% | - | - |
| Enterprise Value (EV) 1 | 2,146 | 2,401 | 1,761 | 1,850 | 1,335 | 1,210 | 1,116 | 965.1 |
| Change | - | 11.86% | -26.65% | 5.08% | -27.87% | -9.34% | -7.76% | -13.53% |
| P/E | 10.6x | 20.8x | 9.29x | 80.9x | 51.8x | 86.3x | 13.4x | 7.47x |
| PBR | -4.68x | -18.5x | 34.2x | 15x | 6.16x | 4.22x | 2.79x | 1.85x |
| PEG | - | -0.5x | 0.2x | -0.9x | -5.2x | -1.7x | 0x | 0.1x |
| Capitalization / Revenue | 4.43x | 4.65x | 3.28x | 2.38x | 0.69x | 0.6x | 0.57x | 0.5x |
| EV / Revenue | 6.39x | 5.94x | 4.43x | 4.16x | 1.47x | 1.37x | 1.21x | 0.92x |
| EV / EBITDA | 14.2x | 13.8x | 10.9x | 13x | 6.13x | 6.6x | 5.76x | - |
| EV / EBIT | 17.8x | 16.9x | 14.2x | 36.1x | 11.7x | 13.3x | 10.2x | - |
| EV / FCF | 34.4x | 40.4x | 28.1x | 66.3x | 20.5x | 15.7x | 10.4x | - |
| FCF Yield | 2.91% | 2.48% | 3.56% | 1.51% | 4.88% | 6.36% | 9.59% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.28 | 0.71 | 1.09 | 0.1 | 0.09 | 0.045 | 0.29 | 0.52 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 335.7 | 404.1 | 397.6 | 444.7 | 910.5 | 883.1 | 919.4 | 1,046 |
| EBITDA 1 | 151 | 173.8 | 162.1 | 142.5 | 217.8 | 183.4 | 193.7 | - |
| EBIT 1 | 120.6 | 142.3 | 124.2 | 51.27 | 114.1 | 91.14 | 109.1 | - |
| Net income 1 | 152.7 | 92.06 | 145.7 | 13.75 | 12.92 | 6.8 | 33.85 | 73.72 |
| Net Debt 1 | 658.5 | 522.1 | 455.7 | 792.3 | 710.9 | 683.1 | 589.2 | 438.2 |
| Reference price 2 | 13.530 | 14.760 | 10.130 | 8.090 | 4.660 | 3.885 | 3.885 | 3.885 |
| Nbr of stocks (in thousands) | 109,954 | 127,270 | 128,841 | 130,779 | 133,854 | 135,638 | - | - |
| Announcement Date | 3/3/22 | 28/2/23 | 28/2/24 | 14/3/25 | 27/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 86.33x | 1.37x | 6.6x | - | 527M | |
| 577.43x | 37.01x | 73.8x | - | 1,824B | |
| 14.49x | 2.66x | 6.75x | 2.59% | 172B | |
| 10.8x | 2.26x | 6.08x | 5.13% | 146B | |
| 32.87x | 5.85x | 10.25x | 1.59% | 138B | |
| 26.84x | 4.82x | 19.98x | 0.31% | 128B | |
| 8.29x | 1.4x | 5.05x | 5.44% | 86.61B | |
| 18.57x | 2.14x | 8.13x | 3.75% | 71.29B | |
| 14.13x | 2.26x | 7.33x | 2.97% | 66.12B | |
| 13.56x | 1.4x | 4.76x | 3.48% | 35.85B | |
| Average | 80.33x | 6.12x | 14.87x | 3.16% | 266.72B | |
| Weighted average by Cap. | 400.61x | 26.31x | 53.34x | 2.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GOGO Stock
- Valuation Gogo Inc.
Select your edition
All financial news and data tailored to specific country editions
