US · GOGO
Gogo Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Broomfield, CO 80021
- Website
- gogoair.com
Price · as of 2025-12-31
$4.47
Market cap 566.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.12 | +842.28% |
| Intrinsic Value(DCF) | $666.49 | +14,810.29% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $10.48 | +134.34% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $20.67 | |||
| 2012 | $0.05 | $0.00 | |||
| 2013 | $24.80 | $35.47 | $573.50 | $0.00 | $0.00 |
| 2014 | $20.11 | $29.57 | $206.44 | $0.00 | $0.00 |
| 2015 | $11.79 | $23.89 | $80.56 | $0.00 | $0.00 |
| 2016 | $11.99 | $27.52 | $35.79 | $0.00 | $0.00 |
| 2017 | $9.25 | $24.35 | $12.85 | $0.00 | $0.00 |
| 2018 | $4.57 | $42.98 | $51.99 | $0.00 | $0.00 |
| 2019 | $2.81 | $47.37 | $0.10 | $0.00 | $98.39 |
| 2020 | $11.18 | $56.91 | $0.00 | $0.00 | $12.50 |
| 2021 | $17.04 | $101.27 | $0.47 | $4.28 | $46.48 |
| 2022 | $15.33 | $54.36 | $8.95 | $2.90 | $20.64 |
| 2023 | $8.88 | $34.85 | $15.19 | $5.92 | $7.41 |
| 2024 | $6.88 | $31.04 | $0.23 | $0.00 | $2.08 |
| 2025 | $4.75 | $42.12 | $574.88 | $0.00 | $10.47 |
AI valuation
Our deep-learning model estimates Gogo Inc.'s (GOGO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.12
- Current price
- $4.47
- AI upside
- +842.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$666.49
+14,810.29% upside
Graham-Dodd
—
— upside
Graham Formula
$10.48
+134.34% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GOGO | Gogo Inc. | $4.47 | 566.2M | +842% | +14,810% | — | +134% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| CRTO | Criteo S.A. | $17.87 | 914.08M | +343% | -32% | +43% | +35% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| FUBO | fuboTV Inc. | $1.17 | 412.68M | +2,109% | +4,557,058% | — | — | -5.72 | 5.18 | 0.63 | -10.85 | — | -1.84 | 12.57% | -12.08% | -10.61% | -72.28% | -43.24% | -15.39% | 1.93 | -9.40 | 0.53 | 0.45 | -1.91 | -4808.00% | 1861.00% | -4666.00% | -9.38% | -0.15 | -21.02% | 0.00% | 0.00% | 0.00% | -6.29 | -12.94 | 0.76 | -1.30 |
| GIBO | GIBO Holdings Limited | $1.43 | 758.48M | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| GLIBA | GCI Liberty, Inc. | $39.74 | 1.23B | — | — | — | — | -3.95 | 0.72 | 1.17 | 4.43 | — | 2.42 | 29.73% | 17.02% | -29.54% | — | — | — | 0.68 | 3.96 | 3.14 | 2.88 | 1.66 | — | — | — | 10.00% | 1.89 | — | 0.00% | 0.00% | 0.00% | 10.95 | 15.98 | 1.86 | 0.78 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MNTN | MNTN Inc. | $9.76 | 714.66M | +236% | +61% | -96% | — | -769.98 | 16.18 | 17.06 | -1791.21 | — | 22.16 | 76.29% | 8.29% | -2.22% | -6.49% | -43.56% | -2.08% | 0.00 | 6.90 | 4.18 | 3.97 | 79.46 | -7977.00% | 2860.00% | 7323.00% | 1.14% | 0.82 | -254.74% | 0.00% | 0.00% | 3.80% | 197.05 | 83.90 | 16.33 | 41.61 |
| MOMO | Hello Group Inc. | $6.47 | 1.13B | +50% | -6% | -34% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| TV | Grupo Televisa, S.A.B. | $2.95 | 1.58B | +266% | -21% | +12% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
About Gogo Inc.
Gogo Inc., through its subsidiaries, provides broadband connectivity services to the aviation industry in the United States and internationally. It operates through Commercial Aviation North America (CA-NA), Commercial Aviation Rest of World (CA-ROW), and Business Aviation (BA) segments. The company design, build and operate air-to-ground networks, engineer and maintain in-flight systems of proprietary hardware and software, and deliver customizable connectivity and wireless entertainment services. It also offers suite of integrated equipment, network, and internet connectivity products and services, as well as includes suite of smart cabin systems for integrated connectivity, in-flight entertainment, and voice solutions. In addition, the company portfolio comprises of in-flight network, in-flight systems, in-flight services, aviation partner support, and production operations functions. Further, the company offers satellite-based voice and data services. Gogo Inc. was founded in 1991 and is headquartered in Broomfield, Colorado.
- CEO
- Christopher J. Moore
- Employees
- 790
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($666.49 ÷ $4.47) − 1 = +14,810.29% (DCF, example).