GOGO
Gogo Inc
Price:  
9.48 
USD
Volume:  
521,760.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOGO Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Gogo Inc (GOGO) is 14.22 USD. This GOGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.48 USD, the upside of Gogo Inc is %.

The range of the Intrinsic Value is 11.69 - 17.90 USD

9.48 USD
Stock Price
14.22 USD
Intrinsic Value
Intrinsic Value Details

GOGO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.69 - 17.90 14.22 50.0%
DCF (Growth 10y) 14.76 - 21.71 17.60 85.7%
DCF (EBITDA 5y) 11.23 - 13.12 12.20 28.7%
DCF (EBITDA 10y) 14.14 - 16.90 15.51 63.6%
Fair Value 28.95 - 28.95 28.95 205.43%
P/E 12.04 - 24.44 16.19 70.8%
EV/EBITDA 3.74 - 9.37 6.95 -26.7%
EPV 8.45 - 10.86 9.66 1.8%
DDM - Stable 10.05 - 22.18 16.11 70.0%
DDM - Multi 8.01 - 14.30 10.32 8.9%

GOGO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,204.91
Beta 0.75
Outstanding shares (mil) 127.10
Enterprise Value (mil) 1,645.79
Market risk premium 4.60%
Cost of Equity 7.75%
Cost of Debt 7.93%
WACC 7.33%