Gogo Inc (GOGO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Gogo Inc stock $5.09, price $3.89, upside +31.1%, quality 46 out of 100. Rating: undervalued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range $2.01 – $23.28 · fair‑value band $3.19 – $9.16 · the $3.89 price screens below the $5.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Gogo in your weekly email
Every Wednesday you see whether Gogo is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Gogo Inc., together with its subsidiaries, provides broadband connectivity services to the aviation industry in the United States and internationally. The company's product platform includes networks, antennas, and airborne equipment and software.
Show moreShow less
The company offers in-flight systems; in-flight services; aviation partner support; and engineering, design, and development services, as well as production operations functions. It offers voice and data, in-flight entertainment, and other services.
In addition, the company's infrastructure includes networks, towers, cyber security software and data centers to support in-flight connectivity services, as well as in the provision of telecommunications services.
The company sells its products primarily to aircraft operators and original equipment manufacturers of business aviation aircraft through a distribution network of independent dealers. Gogo Inc. was founded in 1991 and is headquartered in Broomfield, Colorado.
Stock analysis
Gogo Inc (GOGO) currently trades at $3.89, while our model-based Fair Value estimate is $5.09, implying the stock looks roughly 24% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $11.43 per share, and 12 of the 22 models we run sit above the $3.89 price.
Bear case: the Economic Profit group reads lowest at $1.03, and 10 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: $3.19 (bear) to $9.16 (bull), the price of $3.89 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 46/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gogo Inc reported revenue of $910M in FY2025 versus $336M in FY2021, a compound +28.3%/yr. Reported net income was $12.9M in FY2025, compounding −46.1%/yr from FY2021.
Key figures
Market cap $529M Small · P/S ratio 0.58 · EPS (TTM) $−0.0100 · Net margin −0.1% · Return on equity −0.8% · Return on assets (EBIT) 13.2% (5-year average) · Operating margin 14.2% · Revenue (TTM) $903M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (medium confidence).
What moves the price
The share trades about 49% below its 52-week high and 93% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 51% fair-value upside, at 31%, GOGO screens richer than that median.
Fair Value models
Bear$3.19Fair Value $5.09Bull$9.16
Price $3.89 · Upside +31.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF$5.28$11.24$25.6673
Growth DCF$4.80$12.11$23.8473
Residual Income$0.6500$0.7300$0.940071
All 22 models by family
DCF Models
FCF DCF$5.28$11.24$25.6673
Owner Earnings$0.3500$5.55$14.5665
5Y Revenue Exit$3.50$10.41$21.9066
5Y EBITDA Exit$2.62$8.46$17.4769
5Y P/E Exitn/a$1.74$4.2668
10Y Revenue Exit$3.76$11.00$20.7462
10Y EBITDA Exit$3.46$9.59$19.7863
10Y P/E Exit$1.53$4.59$8.9059
Earnings-Based
Graham-Dodd$0.6500$4.26$5.9663
Lynch FV$1.24$1.77$2.3161
PEG = 1.0$1.24$1.77$2.3157
EPV$0.3000$1.00$1.5768
Multiples
P/E Multiple$1.57$2.10$2.6263
P/S Multiple$1.22$1.62$2.0358
EV/EBIT$3.93$7.30$10.6763
EV/EBITDA$0.5800$2.83$5.0960
EV/Revenue$1.49$4.77$8.0649
Growth DCF
Growth DCF$4.80$12.11$23.8473
Rev-Margin DCF$3.50$10.74$21.2667
Economic Profit
Residual Income$0.6500$0.7300$0.940071
ROIC Compounder$0.3000$1.32$2.6764
Growth Earnings
Growth-Adj P/E$1.77$2.54$3.3067
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
Plus one other filing such as a grant, option exercise or tax withholding. It is not a market purchase or sale.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+104.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+31.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.5%
Start year 2020 (pandemic). Over 10 years: +6.2% a year
Revenue growth 16 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
−13.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.1%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.28% → 13%
⚠ Revenue per share shrinking 3.4%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +11.1% a year for the price and −0.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (94 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Telecom Services · 234 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside+31.1% · Above median
Profitability
Return on assets1.0% · Below median
Net margin (12 months)−0.1% · Bottom 25%
Operating margin (12 months)14.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−1.4% · Below median
Balance sheet
Debt / equity8.24× · Highest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/B5.23× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)0.59× · Cheapest 25%
Price / free cash flow (fiscal year)8.1× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Gogo Inc Fair Value". https://www.fairvalue-calculator.com/stock/GOGO
Frequently asked questions
Is Gogo Inc (GOGO) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $5.09 versus a price of $3.89, about +31% upside (undervalued).
What is the fair value of GOGO?
Our model-based fair value for Gogo Inc is $5.09 (as of Nov 7, 2026), built from audited fundamentals. The current price: $3.89.
What is the quality score of GOGO?
Gogo Inc has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Gogo Inc (GOGO)?
Our model-based price target is the fair value of $5.09 (as of Nov 7, 2026) from 22 valuation models. Cautious scenario $3.19, optimistic scenario $9.16. It is a calculation from audited fundamentals, not an analyst target.
What is the Gogo Inc stock forecast for 2026?
Our models put fair value at $5.09, about +31% upside versus a price of $3.89 (undervalued). Cautious scenario $3.19, optimistic scenario $9.16. The calculation is refreshed regularly with new filings.
What is the revenue of Gogo Inc (GOGO)?
Gogo Inc reported trailing-twelve-month revenue of about $903M (latest available figure, as of Nov 7, 2026).
What growth is priced into Gogo Inc (GOGO)?
For today's price to be fair in a discounted-cash-flow model, Gogo Inc would have to grow free cash flow by +13.8 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +27.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of GOGO use?
Our models discount Gogo Inc at 11.9 %: a base by market capitalisation (small), damped by beta 1.23, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Gogo Inc that is +13.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Gogo Inc (GOGO) delivered so far?
Over the past 5 years revenue at Gogo Inc grew +27.6 % a year. The price currently implies free-cash-flow growth of +13.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Gogo Inc (GOGO) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Gogo Inc (+13.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gogo Inc (GOGO)?
The free-cash-flow yield on the price is 12.30 %: that much free cash flow Gogo Inc produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gogo Inc (GOGO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gogo Inc it is $5.09 per share (as of Nov 7, 2026), against a price of $3.89. It is the blended result of 22 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Gogo Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, GOGO trades below its calculated fair value: price $3.89, fair value $5.09, a gap of about +31% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of GOGO?
No. The price is what the market pays today ($3.89); the fair value is what the company's own numbers justify ($5.09). For Gogo Inc the two are $1.21 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gogo Inc worth?
The market values Gogo Inc at about $529M (market capitalisation, as of Nov 7, 2026). Per share that is $3.89; our models calculate a fair value of $5.09 per share.
What do the bullish and bearish scenarios say about GOGO?
Our models span a range for Gogo Inc: cautious scenario $3.19, base $5.09, optimistic $9.16 per share (as of Nov 7, 2026, price $3.89). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Gogo Inc (GOGO)?
Balance-sheet figures for Gogo Inc (as of Nov 7, 2026): return on equity −0.8%, debt of 8.24 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is GOGO from its 52-week high?
Gogo Inc trades at $3.89, about 49% below its 52-week high of $7.65 and 93% above the low of $2.01 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $5.09 is for.
Which stocks are comparable to Gogo Inc?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Gogo Inc stock attractive at the current price?
The data as of Nov 7, 2026: price $3.89, calculated fair value $5.09 (+31%), Quality Score 46/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of GOGO calculated?
We run Gogo Inc through 22 models from 6 families: DCF Models, Earnings-Based, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $5.09 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Gogo Inc currently trades 24% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Gogo Inc (GOGO)?
The closing price on Nov 6, 2026 was $3.89. Our model-based fair value is $5.09, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gogo Inc right now?
The large discount to fair value meets weak quality (46/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide ($3.19 to $9.16). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Gogo Inc
How large is the market capitalisation of Gogo Inc (GOGO)?
The market capitalisation of Gogo Inc is $529M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Gogo Inc (GOGO)?
The price-to-sales ratio of Gogo Inc is 0.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gogo Inc (GOGO)?
Earnings per share at Gogo Inc are $−0.0100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Gogo Inc (GOGO)?
The net margin of Gogo Inc is −0.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Gogo Inc (GOGO)?
The return on equity (ROE) of Gogo Inc is −0.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Gogo Inc (GOGO)?
On an EBIT basis the return on assets of Gogo Inc is 13.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Gogo Inc (GOGO)?
The operating margin of Gogo Inc is 14.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gogo Inc (GOGO)?
Revenue at Gogo Inc is growing −1.4% versus a year earlier (3y avg +31.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Gogo Inc (GOGO)?
Earnings per share at Gogo Inc are growing +7.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Gogo Inc (GOGO) carry?
The net debt of Gogo Inc is $836M (fiscal year 2025, ≈ 12.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Gogo Inc in the live analysis
One click puts Gogo Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026