Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 11/06/2026 +03			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	492.3	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-21.08%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,110	993.2	831.8
Change	-	11.86%	-26.65%	5.08%	-27.87%	-16.83%	-10.52%	-16.25%
P/E Ratio	10.6x	20.8x	9.29x	80.9x	51.8x	11.3x	8.15x	6.28x
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	5.44x	4.42x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.2x	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	3.640	3.640	3.640
Nbr of stocks (in thousands)	109,954	127,270	128,841	130,779	133,854	135,239	-	-
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

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.	11.26x	1.21x	5.44x	-	492M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-964.29x	55.49x	169.47x	-	1,767B
SOFTBANK GROUP CORP.	10.52x	6.74x	35.9x	0.17%	226B
T-MOBILE US, INC.	17.76x	3x	7.61x	2.22%	201B
AT&T INC.	10.06x	2.35x	6.33x	4.83%	160B
KDDI CORPORATION	14.6x	2.32x	7.64x	2.92%	65.42B
VODAFONE GROUP PLC	13.75x	1.31x	4.48x	3.67%	34.93B
ADVANCED INFO SERVICE	20.25x	5.47x	10.02x	4.69%	32.37B
CHINA UNICOM (HONG KONG) LIMITED	9.99x	0.38x	1.52x	6.75%	28.74B
TELENOR ASA	12.79x	3.54x	7.79x	6.54%	21.5B
Average	-84.33x	8.18x	25.62x	3.98%	253.8B
Weighted average by Cap.	-667.44x	39.81x	122.68x	2.68%