Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 12/06/2026 +04			5-day change	1st Jan Change
3.640 ^USD	+7.06%		-11.65%	-21.89%

06-04	SD Government Receives $7.5 Million NOAA Contract For Mission-Critical Communications Services For Hurricane Hunter Aircraft	CI
05-28	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	459.8	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-26.28%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,078	960.8	799.3
Change	-	11.86%	-26.65%	5.08%	-27.87%	-19.26%	-10.84%	-16.8%
P/E Ratio	10.6x	20.8x	9.29x	80.9x	51.8x	10.5x	7.61x	5.86x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	2.83x	1.97x	1.37x
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	0.5x	0.48x	0.43x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.18x	1.01x	0.75x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.28x	4.27x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	6.99x	5.57x	-
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	3.400	3.400	3.400
Nbr of stocks (in thousands)	109,954	127,270	128,841	130,779	133,854	135,239	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOGO INC.	10.52x	1.18x	5.28x	-	460M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-964.29x	-	-	-	1,767B
SOFTBANK GROUP CORP.	10.66x	6.8x	36.24x	0.17%	229B
T-MOBILE US, INC.	17.73x	3x	7.61x	2.23%	201B
AT&T INC.	10.15x	2.36x	6.36x	4.78%	161B
KDDI CORPORATION	14.57x	2.32x	7.63x	2.93%	65.3B
VODAFONE GROUP PLC	13.66x	1.31x	4.47x	3.7%	34.79B
ADVANCED INFO SERVICE	19.97x	5.41x	9.9x	4.76%	31.99B
CHINA UNICOM (HONG KONG) LIMITED	10.19x	0.39x	1.56x	6.62%	29.32B
TELENOR ASA	13.17x	3.51x	7.73x	6.59%	21.52B
Average	-84.37x	2.92x	9.64x	3.97%	254.22B
Weighted average by Cap.	-666.29x	3.87x	15.56x	2.67%