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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.43Cr
19.29x5.51x11.79x2.17% 16TCr
14.02x3.42x - 2.52% 15TCr
15.65x7.16x - 1.59% 9.81TCr
18.63x6.56x12.5x4.6% 8.97TCr
24.48x - - 0.86% 8.2TCr
21.02x11.26x16.31x4.49% 7.15TCr
13.02x5.12x - 2.01% 4.8TCr
10.8x1.6x4.9x1.36% 4.35TCr
Average 17.12x 5.80x 11.37x 2.45% 8.27TCr
Weighted average by Cap. 17.52x 5.76x 12.02x 2.48%

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. Valuation GoGo AI Network Inc.