investorscraft@gmail.com

Intrinsic ValueGogo Inc. (0IYQ.L)

Previous Close£4.52
Intrinsic Value
Upside potential
Previous Close
£4.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gogo Inc. is a specialized provider of broadband connectivity and wireless entertainment services for the aviation industry, operating across Commercial Aviation North America (CA-NA), Commercial Aviation Rest of World (CA-ROW), and Business Aviation (BA) segments. The company designs, builds, and operates air-to-ground networks, offering proprietary hardware and software solutions for in-flight systems. Its integrated product suite includes customizable connectivity, smart cabin systems, and satellite-based voice and data services, positioning it as a critical enabler of in-flight digital experiences. Gogo serves a niche but high-value market, leveraging its technological expertise to maintain a competitive edge in aviation connectivity. With a focus on both commercial and business aviation, the company benefits from recurring revenue streams tied to service subscriptions and hardware deployments. Its market position is reinforced by long-term partnerships with airlines and aircraft manufacturers, though it faces competition from emerging satellite-based providers.

Revenue Profitability And Efficiency

Gogo reported revenue of $444.7 million for the period, with net income of $13.7 million, reflecting modest profitability. Operating cash flow stood at $41.4 million, indicating healthy cash generation, while capital expenditures of $13.5 million suggest disciplined reinvestment. The company’s diluted EPS of $0.10 underscores its ability to translate top-line growth into shareholder returns, albeit at a measured pace.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its recurring service revenue model, which provides stability amid fluctuating demand. Capital efficiency is evident in its ability to generate positive operating cash flow while managing debt levels. However, the net income margin of approximately 3.1% indicates room for improvement in cost management or pricing strategies.

Balance Sheet And Financial Health

Gogo’s balance sheet shows $41.8 million in cash and equivalents against total debt of $914.9 million, highlighting a leveraged position. The debt load may constrain financial flexibility, though its operating cash flow coverage provides some mitigation. Investors should monitor debt servicing capabilities, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth is likely driven by expanding aviation connectivity demand, though the company does not currently pay dividends, prioritizing reinvestment. The lack of a dividend policy aligns with its focus on capital allocation for network upgrades and market expansion. Future trends may hinge on adoption rates of its smart cabin systems and international segment performance.

Valuation And Market Expectations

With a market cap of $1.43 billion, Gogo trades at a premium relative to its earnings, reflecting investor optimism about its niche market position. The beta of 0.923 suggests lower volatility than the broader market, possibly due to its specialized business model. Valuation multiples should be assessed against peers in aviation technology and connectivity.

Strategic Advantages And Outlook

Gogo’s strategic advantages lie in its proprietary technology and entrenched relationships with aviation stakeholders. The outlook remains cautiously positive, contingent on execution in international markets and competitive responses to satellite-based alternatives. Long-term success will depend on innovation in connectivity solutions and scalability of its service offerings.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount