Company Valuation: GoGo AI Network Inc.

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 13.85 3.158 1.574 19.77 7.174 19.1
Change - -77.19% -50.16% 1,156% -63.71% 166.28%
Enterprise Value (EV) 1 14.2 2.097 1.791 18.18 7.283 19.08
Change - -85.23% -14.58% 915.08% -59.94% 162.02%
P/E -15.3x -2.53x -3.66x -1.66x 10.6x -17x
PBR -10.5x 4.26x 5.06x 3.35x 2.62x 9.91x
PEG - -0.76x 0.1x -0x -0x 0x
Capitalization / Revenue - 99,67,673x 1,45,34,187x -30,23,441x 34,60,809x -4,27,65,953x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -33x -2.23x -6.89x -2.32x 5.42x -21.4x
EV / FCF -116x 13.5x -8.31x -3.11x 6.36x -57.3x
FCF Yield -0.87% 7.41% -12% -32.1% 15.7% -1.74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0574 -0.0593 -0.0205 -0.1085 0.006138 -0.01
Distribution rate - - - - - -
Net sales - 0.3168 0.1083 -6.538 2.073 -0.4467
EBITDA - - - - - -
EBIT 1 -0.4307 -0.9392 -0.26 -7.833 1.343 -0.8899
Net income 1 -0.7188 -1.205 -0.4302 -7.158 0.6768 -0.9852
Net Debt 1 0.3526 -1.061 0.2171 -1.588 0.1092 -0.0189
Reference price 2 0.8750 0.1500 0.0750 0.1800 0.0650 0.1700
Nbr of stocks (in thousands) 15,823 21,051 20,985 1,09,820 1,10,370 1,12,370
Announcement Date 30/07/21 30/06/22 29/06/23 28/06/24 20/08/25 30/06/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.08x6x12.85x1.98% 18TCr
14.85x3.59x - 2.39% 16TCr
17.2x7.58x - 1.46% 11TCr
25.37x13.29x22.8x3.85% 8.35TCr
13.99x5.34x - 1.87% 5.14TCr
12.19x1.88x5.75x1.2% 4.91TCr
5.73x5.64x4.13x3.26% 3.95TCr
14.44x5.26x16.4x1.82% 3.36TCr
Average 15.61x 6.07x 12.39x 2.23% 8.83TCr
Weighted average by Cap. 17.26x 6.16x 13.52x 2.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GOGO Stock
  4. GOGAF Stock
  5. Valuation GoGo AI Network Inc.