Valuation Gogo Inc.

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-07-22 EDT			5-day change	1st Jan Change
3.710 ^USD	+3.06%		+4.51%	-20.39%

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	501.7	-	-
Change	-	26.27%	-30.52%	-18.94%	-41.04%	-19.56%	-	-
Enterprise Value (EV) ¹	2,146	2,401	1,761	1,850	1,335	1,120	1,003	841.3
Change	-	11.86%	-26.65%	5.08%	-27.87%	-16.12%	-10.43%	-16.1%
P/E	10.6x	20.8x	9.29x	80.9x	51.8x	11.5x	8.31x	6.4x
PBR	-4.68x	-18.5x	34.2x	15x	6.16x	3.09x	2.14x	1.49x
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	0.55x	0.53x	0.47x
EV / Revenue	6.39x	5.94x	4.43x	4.16x	1.47x	1.22x	1.05x	0.79x
EV / EBITDA	14.2x	13.8x	10.9x	13x	6.13x	5.48x	4.46x	-
EV / EBIT	17.8x	16.9x	14.2x	36.1x	11.7x	7.26x	5.81x	-
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	3.710	3.710	3.710
Nbr of stocks (in thousands)	109,954	127,270	128,841	130,779	133,854	135,239	-	-
Announcement Date	3/3/22	2/28/23	2/28/24	3/14/25	2/27/26	-	-	-

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.	11.13x	1.21x	5.41x	-	487M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-188.1x	40.44x	93.01x	-	1,628B
T-MOBILE US, INC.	18.2x	3.06x	7.77x	2.16%	206B
SOFTBANK GROUP CORP.	34.05x	6.47x	29.26x	0.19%	201B
AT&T INC.	9.73x	2.31x	6.24x	4.99%	155B
KDDI CORPORATION	14.61x	2.34x	7.81x	2.92%	67.31B
VODAFONE GROUP PLC	13.99x	1.37x	4.68x	3.61%	35.22B
ADVANCED INFO SERVICE	21.72x	5.79x	10.61x	4.36%	33.91B
TELENOR ASA	12.69x	3.13x	7.03x	7.39%	18.77B
VODACOM GROUP LIMITED	11.87x	1.89x	4.61x	5.58%	17.9B
Average	-4.01x	6.80x	17.64x	3.9%	236.34B
Weighted average by Cap.	-123.28x	29.03x	68.16x	2.67%