|
Real-time Estimate
Cboe BZX
12:37:43 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 2.105 USD | -3.22% |
|
-4.73% | -54.61% |
| 10-13 | Duncan Aviation Orders 40 Gogo Galileo Hdx Systems from Gogo | CI |
| 10-13 | Gogo Receives Order for 40 Galileo HDX Systems From Duncan Aviation | MT |
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 | 294.7 | - | - |
| Change | - | 26.27% | -30.52% | -18.94% | -41.04% | -52.75% | - | - |
| Enterprise Value (EV) 1 | 2,146 | 2,401 | 1,761 | 1,850 | 1,335 | 912.5 | 795.7 | 634.3 |
| Change | - | 11.86% | -26.65% | 5.08% | -27.87% | -31.63% | -12.8% | -20.29% |
| P/E | 10.6x | 20.8x | 9.29x | 80.9x | 51.8x | 12.8x | 6.8x | 3.75x |
| PBR | -4.68x | -18.5x | 34.2x | 15x | 6.16x | 1.81x | 1.26x | 0.87x |
| PEG | - | -0.5x | 0.2x | -0.9x | -5.2x | 0.1x | 0.1x | 0x |
| 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 | 1.02x | 0.86x | 0.59x |
| EV / EBITDA | 14.2x | 13.8x | 10.9x | 13x | 6.13x | 4.99x | 3.82x | - |
| EV / EBIT | 17.8x | 16.9x | 14.2x | 36.1x | 11.7x | 6.98x | 5.29x | - |
| EV / FCF | 34.4x | 40.4x | 28.1x | 66.3x | 20.5x | 11.9x | 7.44x | - |
| FCF Yield | 2.91% | 2.48% | 3.56% | 1.51% | 4.88% | 8.44% | 13.4% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.28 | 0.71 | 1.09 | 0.1 | 0.09 | 0.17 | 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 | 2.175 | 2.175 | 2.175 |
| Nbr of stocks (in thousands) | 109,954 | 127,270 | 128,841 | 130,779 | 133,854 | 135,508 | - | - |
| Announcement Date | 3/3/22 | 2/28/23 | 2/28/24 | 3/14/25 | 2/27/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.79x | 1.02x | 4.99x | - | 295M | |
| 1734.71x | 45.95x | 93.8x | - | 2,125B | |
| 40.16x | 5.99x | 24.86x | 0.21% | 191B | |
| 14.03x | 2.62x | 6.63x | 2.7% | 165B | |
| 9.64x | 2.36x | 6.33x | 4.86% | 157B | |
| 28.21x | 5.15x | 9.02x | 1.84% | 119B | |
| 6.99x | 1.29x | 4.67x | 6.35% | 74.1B | |
| 19.17x | 2.19x | 8.31x | 3.64% | 73.53B | |
| 14.43x | 2.36x | 7.72x | 2.91% | 69.4B | |
| 13.01x | 1.4x | 4.77x | 3.47% | 35.9B | |
| Average | 189.31x | 7.03x | 17.11x | 3.25% | 300.91B | |
| Weighted average by Cap. | 1,230.93x | 33.45x | 69.41x | 2.86% |
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
