Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 11/07/2026 am IST			5-day change	1st Jan Change
3.630 ^USD	+0.55%		+1.68%	-22.10%

02/07	Gogo Inc. Announces That Gulfstream Aerospace Corp. Has Received A Federal Aviation Administration Supplemental Type Certificate to Install Gogo Galileo Hdx	CI
01/07	Gogo Announces FAA Approval for Galileo HDX on Gulfstream Jets	MT

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	490.9	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-21.3%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,109	991.9	830.5
Change	-	11.86%	-26.65%	5.08%	-27.87%	-16.93%	-10.54%	-16.28%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	11.2x	8.13x	6.26x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.03x	2.1x	1.46x
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	1.21x	1.04x	0.78x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.43x	4.41x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.19x	5.75x	-
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	3.630	3.630	3.630
Nbr of stocks (in thousands)	1,09,954	1,27,270	1,28,841	1,30,779	1,33,854	1,35,239	-	-
Announcement Date	03/03/22	28/02/23	28/02/24	14/03/25	27/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GOGO INC.	11.23x	1.21x	5.43x	-	49Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-200.41x	48.09x	108.9x	-	1,91400Cr
SOFTBANK GROUP CORP.	37.71x	6.89x	31.17x	0.17%	22TCr
T-MOBILE US, INC.	17.96x	3.02x	7.7x	2.2%	20TCr
AT&T INC.	9.26x	2.25x	6.07x	5.25%	15TCr
KDDI CORPORATION	14.14x	2.29x	7.63x	3.01%	6.58TCr
ADVANCED INFO SERVICE	21.1x	5.65x	10.35x	4.5%	3.33TCr
VODAFONE GROUP PLC	13.48x	1.31x	4.48x	3.74%	3.4TCr
CHINA UNICOM (HONG KONG) LIMITED	8.89x	0.32x	1.3x	7.61%	2.5TCr
TELENOR ASA	12.53x	3.42x	7.58x	6.76%	2.03TCr
Average	-5.41x	7.45x	19.06x	4.16%	26.68TCr
Weighted average by Cap.	-137.78x	35.61x	82.13x	2.73%