Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq 23:00:00 26/10/2026 +03			5-day change	1st Jan Change
2.190 ^USD	+0.92%		+8.96%	-53.00%

10-15	Planesense, Inc. Selects Gogo Galileo Satellite Wi-Fi from Gogo Inc. to Equip Entire Fleet of Pilatus Pc-12 Turboprops and Pc-24 Jets	CI
10-13	Duncan Aviation Orders 40 Gogo Galileo Hdx Systems from Gogo	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	294.1	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-52.86%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	977.1	883.3	732.2
Change	-	11.86%	-26.65%	5.08%	-27.87%	-26.79%	-9.6%	-17.1%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	48.2x	7.48x	4.17x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	2.36x	1.56x	1.03x
PEG	-	-0.5x	0.2x	-0.9x	-5.2x	-1x	0x	0.1x
Capitalization / Revenue	4.43x	4.65x	3.28x	2.38x	0.69x	0.33x	0.32x	0.28x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.1x	0.96x	0.7x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.34x	4.25x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.47x	5.88x	-
EV / FCF	34.4x	40.4x	28.1x	66.3x	20.5x	12.7x	8.26x	-
FCF Yield	2.91%	2.48%	3.56%	1.51%	4.88%	7.88%	12.1%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.28	0.71	1.09	0.1	0.09	0.045	0.29	0.52
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	335.7	404.1	397.6	444.7	910.5	886.6	921.1	1,046
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	7.18	42.96	73.72
Net Debt ¹	658.5	522.1	455.7	792.3	710.9	683.1	589.2	438.2
Reference price ²	13.530	14.760	10.130	8.090	4.660	2.170	2.170	2.170
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

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.	48.22x	1.1x	5.34x	-	294M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	629.22x	40.92x	83.65x	-	2,003B
T-MOBILE US, INC.	13.38x	2.54x	6.41x	2.83%	157B
SOFTBANK GROUP CORP.	32.34x	5.3x	22x	0.26%	155B
AT&T INC.	10.45x	2.22x	5.99x	5.3%	141B
BHARTI AIRTEL LIMITED	29.45x	5.36x	9.39x	1.76%	124B
COMCAST CORPORATION	7.72x	1.35x	4.87x	5.83%	80.57B
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.72%	72.57B
KDDI CORPORATION	14.32x	2.34x	7.68x	2.93%	69.58B
VODAFONE GROUP PLC	13.19x	1.41x	4.8x	3.44%	36.4B
Average	81.70x	6.47x	15.83x	3.26%	284.02B
Weighted average by Cap.	449.30x	29.80x	61.86x	3.01%