Gogo Inc. (GOGO)

Market price: $2.38

4 valuation methods

• P / B: $0.58 to $1.85 (midpoint $0.93)
• EV / EBITDA: $4.60 to $7.94 (midpoint $5.88)
• EV / Revenue: $10.39 to $20.47 (midpoint $15.53)
• DCF (FCFF): $21.24 to $28.74 (midpoint $24.52)