Gogo

LEO Competition And High Debt Will Erode Future Stability

AnalystLowTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

14 May 25

AnalystLowTarget's Fair Value

US$11.00

18.1% undervalued

23 Jul

US$9.01

31.0%

-13.0%

31.0%

-13.0%

You can edit this narrative until May 14 10:10 PM. Then, changes will post as Updates.

Author's Valuation

US$11.0

18.1% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$11

18.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.88%

Wireless Telecom revenue growth rate

0.09%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.82%

Calculation

US$153.32m

Earnings '28

12.88x

PE Ratio '28

US$1.97b

Market Cap '28

US$1.97b

Market Cap '28

149.57m

No. shares '28

US$13.20

Share Price '28

US$13.20 Share Price '28

Discounted to 2025 @ 6.40% p.a.

US$10.96

Fair Value '25