Gogo Inc
NASDAQ:GOGO

Watchlist Manager
Gogo Inc Logo
Gogo Inc
NASDAQ:GOGO
Watchlist
Price: 4.455 USD -2.94% Market Closed
Market Cap: $596.3m

Relative Value

The Relative Value of one GOGO stock under the Base Case scenario is hidden USD. Compared to the current market price of 4.455 USD, Gogo Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

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
611.7m USD 0.7 -112.6 10.2 17.1
ZA
MTN Group Ltd
JSE:MTN
338.3B ZAR 0 0.4 0.5 0.5
ZA
Vodacom Group Ltd
JSE:VOD
296.4B ZAR 0 0.2 0.5 0.9
US
T-Mobile US Inc
NASDAQ:TMUS
218.6B USD 2.5 18.4 9.2 15.3
CN
China Mobile Ltd
SSE:600941
1.2T CNY 1.2 8.7 6.6 6.6
JP
SoftBank Group Corp
TSE:9984
23.3T JPY 3.1 7.6 21.7 51.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.4T INR 5.8 29.4 11.5 21.1
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.2 6.7 11
JP
SoftBank Corp
TSE:9434
10.1T JPY 1.5 18.6 7.7 13.8
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.3 4.4 8.7
UK
Vodafone Group PLC
LSE:VOD
27.2B GBP 0.8 -7.1 4.2 15
P/E Multiple
Earnings Growth PEG
US
Gogo Inc
NASDAQ:GOGO
Average P/E: 12.7
Negative Multiple: -112.6
84%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
0.4
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
0.2
19%
0
US
T-Mobile US Inc
NASDAQ:TMUS
18.4
14%
1.3
CN
China Mobile Ltd
SSE:600941
8.7
5%
1.7
JP
SoftBank Group Corp
TSE:9984
7.6
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.4
16%
1.8
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
JP
SoftBank Corp
TSE:9434
18.6
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.3
-35%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Gogo Inc
NASDAQ:GOGO
Average EV/EBITDA: 7.6
10.2
51%
0.2
ZA
M
MTN Group Ltd
JSE:MTN
0.5
23%
0
ZA
V
Vodacom Group Ltd
JSE:VOD
0.5
11%
0
US
T-Mobile US Inc
NASDAQ:TMUS
9.2
10%
0.9
CN
China Mobile Ltd
SSE:600941
6.6
33%
0.2
JP
SoftBank Group Corp
TSE:9984
21.7
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5
19%
0.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
JP
SoftBank Corp
TSE:9434
7.7
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
4.2
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Gogo Inc
NASDAQ:GOGO
Average EV/EBIT: 14.6
17.1
51%
0.3
ZA
M
MTN Group Ltd
JSE:MTN
0.5
37%
0
ZA
V
Vodacom Group Ltd
JSE:VOD
0.9
15%
0.1
US
T-Mobile US Inc
NASDAQ:TMUS
15.3
11%
1.4
CN
China Mobile Ltd
SSE:600941
6.6
6%
1.1
JP
SoftBank Group Corp
TSE:9984
51.1
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.1
28%
0.8
JP
KDDI Corp
TSE:9433
11
N/A N/A
JP
SoftBank Corp
TSE:9434
13.8
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
15
2%
7.5