|
Market Closed -
Nasdaq
04:00:00 10/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2.320 USD | +2.65% |
|
+6.91% | -50.21% |
| 10-08 | Gogo Signs A Multi-Million USD Communications Contract with Overseas Sovereign Customer | CI |
| 10-08 | Gogo Signs $15 Million Communications Lease Renewal With Overseas Government Customer | 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 | 306.2 | - | - |
| Change | - | 26.27% | -30.52% | -18.94% | -41.04% | -50.9% | - | - |
| Enterprise Value (EV) 1 | 2,146 | 2,401 | 1,761 | 1,850 | 1,335 | 924 | 807.2 | 645.8 |
| Change | - | 11.86% | -26.65% | 5.08% | -27.87% | -30.77% | -12.64% | -20% |
| P/E | 10.6x | 20.8x | 9.29x | 80.9x | 51.8x | 13.3x | 7.06x | 3.9x |
| PBR | -4.68x | -18.5x | 34.2x | 15x | 6.16x | 1.88x | 1.31x | 0.91x |
| 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 | 0.34x | 0.33x | 0.29x |
| EV / Revenue | 6.39x | 5.94x | 4.43x | 4.16x | 1.47x | 1.03x | 0.87x | 0.6x |
| EV / EBITDA | 14.2x | 13.8x | 10.9x | 13x | 6.13x | 5.05x | 3.88x | - |
| EV / EBIT | 17.8x | 16.9x | 14.2x | 36.1x | 11.7x | 7.06x | 5.37x | - |
| EV / FCF | 34.4x | 40.4x | 28.1x | 66.3x | 20.5x | 12x | 7.54x | - |
| FCF Yield | 2.91% | 2.48% | 3.56% | 1.51% | 4.88% | 8.33% | 13.3% | - |
| 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 | 2.260 | 2.260 | 2.260 |
| Nbr of stocks (in thousands) | 109,954 | 127,270 | 128,841 | 130,779 | 133,854 | 135,508 | - | - |
| Announcement Date | 3/3/22 | 28/2/23 | 28/2/24 | 14/3/25 | 27/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.29x | 1.03x | 5.05x | - | 306M | |
| 1064.79x | 47.34x | 96.65x | - | 2,179B | |
| 45.68x | 6.48x | 26.88x | 0.18% | 217B | |
| 15.64x | 2.82x | 7.13x | 2.42% | 184B | |
| 10.55x | 2.45x | 6.57x | 4.46% | 170B | |
| 27.95x | 5.12x | 8.97x | 1.85% | 116B | |
| 7.1x | 1.3x | 4.71x | 6.25% | 75.27B | |
| 19.04x | 2.18x | 8.27x | 3.66% | 73.08B | |
| 14.51x | 2.37x | 7.75x | 2.89% | 69.88B | |
| 13.72x | 1.44x | 4.9x | 3.3% | 37.85B | |
| Average | 123.23x | 7.25x | 17.69x | 3.13% | 312.31B | |
| Weighted average by Cap. | 749.86x | 34.13x | 70.97x | 2.68% |
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
