Gogo Inc
NASDAQ:GOGO

Watchlist Manager
Gogo Inc Logo
Gogo Inc
NASDAQ:GOGO
Watchlist
Price: 7.77 USD 3.88% Market Closed
Market Cap: 977.3m USD
Have any thoughts about
Gogo Inc?
Write Note

Relative Value

The Relative Value of one GOGO stock under the Base Case scenario is 15.41 USD. Compared to the current market price of 7.77 USD, Gogo Inc is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GOGO Relative Value
Base Case
15.41 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
23
Median 3Y
4.2
Median 5Y
3.5
Industry
1.4
Forward
2.4
vs History
9
vs Industry
49
Median 3Y
9.7
Median 5Y
7.4
Industry
16.9
Forward
20.8
vs History
52
vs Industry
16
Median 3Y
16.7
Median 5Y
11.1
Industry
6.5
vs History
14
vs Industry
5
Median 3Y
-20.6
Median 5Y
-3.3
Industry
16.9
vs History
20
vs Industry
1
Median 3Y
-2.4
Median 5Y
-1.4
Industry
1.9
vs History
90
vs Industry
20
Median 3Y
5.8
Median 5Y
5.8
Industry
1.9
Forward
3.4
vs History
95
vs Industry
28
Median 3Y
8.4
Median 5Y
8.4
Industry
4
vs History
80
vs Industry
23
Median 3Y
14.8
Median 5Y
15.9
Industry
8.2
Forward
10.5
vs History
74
vs Industry
34
Median 3Y
16.3
Median 5Y
17
Industry
13.5
Forward
15.4
vs History
52
vs Industry
13
Median 3Y
22.2
Median 5Y
15.3
Industry
8.8
vs History
57
vs Industry
16
Median 3Y
38.2
Median 5Y
24
Industry
16.1
vs History
69
vs Industry
15
Median 3Y
4
Median 5Y
3.7
Industry
1.2

Multiples Across Competitors

GOGO Competitors Multiples
Gogo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Gogo Inc
NASDAQ:GOGO
980.1m USD 2.4 17.4 11.9 13.8
US
T-Mobile US Inc
NASDAQ:TMUS
260.5B USD 3.3 25.1 11.1 19.4
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11.4 9 9
ZA
Vodacom Group Ltd
JSE:VOD
195.6B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
154.6B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.1T INR 5.9 74.3 13.2 27.3
JP
SoftBank Group Corp
TSE:9984
13.4T JPY 1.9 6.1 14 34
JP
KDDI Corp
TSE:9433
10.4T JPY 1.8 16.2 6.7 11.6
JP
SoftBank Corp
TSE:9434
9.3T JPY 1.5 18.4 7.4 13.3
MX
America Movil SAB de CV
BMV:AMXB
900.3B MXN 1.1 24.4 4.3 8.1
TH
Advanced Info Service PCL
SET:ADVANC
853.5B THB 4.1 26 9.7 21.9
P/S Multiple
Revenue Growth P/S to Growth
US
Gogo Inc
NASDAQ:GOGO
Average P/S: 2.6
2.4
31%
0.1
US
T-Mobile US Inc
NASDAQ:TMUS
3.3
15%
0.2
CN
China Mobile Ltd
SSE:600941
1.5
14%
0.1
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
14%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
4%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
5.9
45%
0.1
JP
SoftBank Group Corp
TSE:9984
1.9
17%
0.1
JP
KDDI Corp
TSE:9433
1.8
8%
0.2
JP
SoftBank Corp
TSE:9434
1.5
14%
0.1
MX
America Movil SAB de CV
BMV:AMXB
1.1
18%
0.1
TH
Advanced Info Service PCL
SET:ADVANC
4.1
19%
0.2
P/E Multiple
Earnings Growth P/E to Growth
US
Gogo Inc
NASDAQ:GOGO
Average P/E: 24.4
17.4
-44%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
25.1
81%
0.3
CN
China Mobile Ltd
SSE:600941
11.4
17%
0.7
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
47%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
-95%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
74.3
398%
0.2
JP
SoftBank Group Corp
TSE:9984
6.1
N/A N/A
JP
KDDI Corp
TSE:9433
16.2
33%
0.5
JP
SoftBank Corp
TSE:9434
18.4
24%
0.8
MX
America Movil SAB de CV
BMV:AMXB
24.4
52%
0.5
TH
Advanced Info Service PCL
SET:ADVANC
26
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Gogo Inc
NASDAQ:GOGO
Average EV/EBITDA: 9.7
11.9
24%
0.5
US
T-Mobile US Inc
NASDAQ:TMUS
11.1
31%
0.4
CN
China Mobile Ltd
SSE:600941
9
155%
0.1
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
18%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
1%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.2
55%
0.2
JP
SoftBank Group Corp
TSE:9984
14
60%
0.2
JP
KDDI Corp
TSE:9433
6.7
20%
0.3
JP
SoftBank Corp
TSE:9434
7.4
14%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
19%
0.2
TH
Advanced Info Service PCL
SET:ADVANC
9.7
28%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Gogo Inc
NASDAQ:GOGO
Average EV/EBIT: 17.6
13.8
5%
2.9
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
47%
0.4
CN
China Mobile Ltd
SSE:600941
9
18%
0.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
32%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
8%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.3
85%
0.3
JP
SoftBank Group Corp
TSE:9984
34
75%
0.5
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.1
26%
0.3
TH
Advanced Info Service PCL
SET:ADVANC
21.9
43%
0.5

See Also

Discover More
Back to Top