Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 03/08/2026 BST			5-day change	1st Jan Change
4.480 ^USD	+7.18%		+12.28%	-3.86%

07-17	Gogo Inc. Announces transition of Hayden Olson from EVP, General Manager, SD Government to EVP, Corporate Development, Effective July 15, 2026	CI
07-02	Gogo Inc. Announces That Gulfstream Aerospace Corp. Has Received A Federal Aviation Administration Supplemental Type Certificate to Install Gogo Galileo Hdx	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	605.9	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-2.87%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,224	1,107	945.4
Change	-	11.86%	-26.65%	5.08%	-27.87%	-8.32%	-9.55%	-14.59%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	13.9x	10x	7.72x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.73x	2.59x	1.8x
PEG	-	-0.5x	0.2x	-0.9x	-5.2x	0x	0.3x	0.3x
Capitalization / Revenue	4.43x	4.65x	3.28x	2.38x	0.69x	0.66x	0.64x	0.57x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.34x	1.16x	0.88x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.99x	4.92x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.94x	6.41x	-
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	4.480	4.480	4.480
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.	13.86x	1.34x	5.99x	-	606M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-216.51x	37.34x	85.95x	-	1,509B
SOFTBANK GROUP CORP.	31.93x	6.22x	28.16x	0.2%	196B
T-MOBILE US, INC.	16.18x	2.89x	7.32x	2.34%	190B
AT&T INC.	10.06x	2.38x	6.38x	4.71%	162B
KDDI CORPORATION	14.75x	2.36x	7.85x	2.9%	70.49B
VODAFONE GROUP PLC	13.46x	1.4x	4.77x	3.53%	36.24B
ADVANCED INFO SERVICE	21.16x	5.66x	10.37x	4.45%	33.27B
CHINA UNICOM (HONG KONG) LIMITED	9.28x	0.34x	1.38x	7.29%	26.16B
TELENOR ASA	12.81x	3.2x	7.17x	7.2%	19.43B
Average	-7.30x	6.31x	16.53x	4.08%	224.27B
Weighted average by Cap.	-139.56x	26.29x	61.93x	2.8%