|
Real-time Estimate
Cboe BZX
21:09:26 10/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 2.635 USD | +1.35% |
|
0.00% | -43.13% |
| 08-06 | Tranche Update on Gogo Inc.'s Equity Buyback Plan announced on September 5, 2023. | CI |
| 08-06 | Gogo Inc. Updates Earnings Guidance for the Year 2026 | 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 | 352.3 | - | - |
| Change | - | 26.27% | -30.52% | -18.94% | -41.04% | -43.52% | - | - |
| Enterprise Value (EV) 1 | 2,146 | 2,401 | 1,761 | 1,850 | 1,335 | 970.1 | 853.3 | 691.9 |
| Change | - | 11.86% | -26.65% | 5.08% | -27.87% | -27.31% | -12.04% | -18.92% |
| P/E | 10.6x | 20.8x | 9.29x | 80.9x | 51.8x | 43.3x | 8.13x | 4.48x |
| PBR | -4.68x | -18.5x | 34.2x | 15x | 6.16x | 2.17x | 1.5x | 1.04x |
| PEG | - | -0.5x | 0.2x | -0.9x | -5.2x | -1.3x | 0x | 0.1x |
| Capitalization / Revenue | 4.43x | 4.65x | 3.28x | 2.38x | 0.69x | 0.39x | 0.38x | 0.33x |
| EV / Revenue | 6.39x | 5.94x | 4.43x | 4.16x | 1.47x | 1.08x | 0.92x | 0.65x |
| EV / EBITDA | 14.2x | 13.8x | 10.9x | 13x | 6.13x | 5.3x | 4.1x | - |
| EV / EBIT | 17.8x | 16.9x | 14.2x | 36.1x | 11.7x | 7.42x | 5.68x | - |
| EV / FCF | 34.4x | 40.4x | 28.1x | 66.3x | 20.5x | 12.6x | 7.97x | - |
| FCF Yield | 2.91% | 2.48% | 3.56% | 1.51% | 4.88% | 7.94% | 12.5% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.28 | 0.71 | 1.09 | 0.1 | 0.09 | 0.06 | 0.32 | 0.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 335.7 | 404.1 | 397.6 | 444.7 | 910.5 | 894.4 | 930.6 | 1,071 |
| EBITDA 1 | 151 | 173.8 | 162.1 | 142.5 | 217.8 | 183 | 208 | - |
| EBIT 1 | 120.6 | 142.3 | 124.2 | 51.27 | 114.1 | 130.8 | 150.3 | - |
| Net income 1 | 152.7 | 92.06 | 145.7 | 13.75 | 12.92 | 9.032 | 45.87 | 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 | 2.600 | 2.600 | 2.600 |
| Nbr of stocks (in thousands) | 109,954 | 127,270 | 128,841 | 130,779 | 133,854 | 135,508 | - | - |
| Announcement Date | 3/3/22 A | 2/28/23 A | 2/28/24 A | 3/14/25 A | 2/27/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.33x | 1.08x | 5.3x | - | 352M | |
| 1193.77x | 43.71x | 89.39x | - | 2,003B | |
| 36.21x | 7.17x | 33.46x | 0.16% | 253B | |
| 16.2x | 2.89x | 7.32x | 2.34% | 190B | |
| 10.73x | 2.46x | 6.6x | 4.41% | 172B | |
| 15.01x | 2.4x | 7.96x | 2.82% | 73.79B | |
| 13.58x | 1.45x | 4.93x | 3.27% | 39.55B | |
| 19.72x | 5.43x | 9.9x | 4.81% | 31.98B | |
| 8.47x | 0.28x | 1.15x | 7.74% | 22.53B | |
| 12.66x | 3.22x | 7.25x | 7.28% | 19.92B | |
| Average | 136.97x | 7.01x | 17.33x | 4.11% | 280.61B | |
| Weighted average by Cap. | 857.98x | 32.36x | 68.17x | 2.56% |
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
