As of 2024-12-15, the Intrinsic Value of Gogo Inc (GOGO) is
15.61 USD. This GOGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.90 USD, the upside of Gogo Inc is
97.60%.
The range of the Intrinsic Value is 12.43 - 20.56 USD
15.61 USD
Intrinsic Value
GOGO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.43 - 20.56 |
15.61 |
97.6% |
| DCF (Growth 10y) |
16.71 - 26.54 |
20.56 |
160.3% |
| DCF (EBITDA 5y) |
9.91 - 13.81 |
12.12 |
53.4% |
| DCF (EBITDA 10y) |
14.08 - 19.21 |
16.82 |
112.9% |
| Fair Value |
10.61 - 10.61 |
10.61 |
34.26% |
| P/E |
5.87 - 14.31 |
10.64 |
34.7% |
| EV/EBITDA |
4.07 - 6.59 |
5.28 |
-33.1% |
| EPV |
9.51 - 12.76 |
11.14 |
41.0% |
| DDM - Stable |
4.15 - 10.38 |
7.27 |
-8.0% |
| DDM - Multi |
9.43 - 18.94 |
12.65 |
60.1% |
GOGO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
993.66 |
| Beta |
0.87 |
| Outstanding shares (mil) |
125.78 |
| Enterprise Value (mil) |
1,408.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.73% |
| Cost of Debt |
8.37% |
| WACC |
6.76% |