Gogo Inc. (GOGO) DCF Valuation

Gogo Inc. (GOGO) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Gogo Inc. (GOGO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of Gogo Inc. (GOGO) with our advanced DCF Calculator! Customize essential assumptions, explore various scenarios, and assess how fluctuations affect Gogo Inc. (GOGO) valuation – all within one convenient Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 835.7 269.7 335.7 404.1 397.6 373.2 350.4 328.9 308.7 289.8
Revenue Growth, % 0 -67.73 24.47 20.36 -1.61 -6.13 -6.13 -6.13 -6.13 -6.13
EBITDA 113.2 90.5 52.3 157.2 140.9 102.3 96.0 90.1 84.6 79.4
EBITDA, % 13.55 33.56 15.58 38.9 35.43 27.4 27.4 27.4 27.4 27.4
Depreciation 16.7 14.2 15.5 12.6 16.7 14.3 13.4 12.6 11.8 11.1
Depreciation, % 2 5.25 4.61 3.11 4.2 3.83 3.83 3.83 3.83 3.83
EBIT 96.5 76.4 36.8 144.6 124.2 88.0 82.6 77.5 72.8 68.3
EBIT, % 11.55 28.31 10.97 35.78 31.23 23.57 23.57 23.57 23.57 23.57
Total Cash 170.0 435.3 145.9 175.3 139.0 180.8 169.7 159.3 149.5 140.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.9 42.3 37.7 60.7 73.4
Account Receivables, % 5.13 15.66 11.24 15.02 18.47
Inventories 117.1 28.1 34.0 49.5 63.2 46.8 43.9 41.2 38.7 36.3
Inventories, % 14.02 10.42 10.12 12.25 15.89 12.54 12.54 12.54 12.54 12.54
Accounts Payable 5.5 11.0 17.2 13.6 16.1 12.9 12.1 11.4 10.7 10.0
Accounts Payable, % 0.65751 4.08 5.12 3.38 4.05 3.46 3.46 3.46 3.46 3.46
Capital Expenditure -115.5 -9.0 -8.7 -49.9 -24.1 -28.5 -26.7 -25.1 -23.6 -22.1
Capital Expenditure, % -13.82 -3.33 -2.58 -12.35 -6.06 -7.63 -7.63 -7.63 -7.63 -7.63
Tax Rate, % -49.26 -49.26 -49.26 -49.26 -49.26 -49.26 -49.26 -49.26 -49.26 -49.26
EBITAT 97.2 76.1 -183.6 125.9 185.3 68.0 63.9 60.0 56.3 52.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -156.1 176.5 -171.9 46.5 153.9 91.6 55.7 52.2 49.0 46.0
WACC, % 7.75 7.75 5.81 7.5 7.75 7.31 7.31 7.31 7.31 7.31
PV UFCF
SUM PV UFCF 245.3
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 47
Terminal Value 1,100
Present Terminal Value 773
Enterprise Value 1,018
Net Debt 539
Equity Value 479
Diluted Shares Outstanding, MM 133
Equity Value Per Share 3.59

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real GOGO financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Gogo Inc.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Time GOGO Data: Pre-loaded with Gogo Inc.'s historical performance metrics and future growth estimates.
  • Customizable Assumptions: Modify parameters such as revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Tool: Instant recalibrations of Net Present Value (NPV) and intrinsic value based on your custom inputs.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed to be accessible for both seasoned professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Gogo Inc. (GOGO) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model will automatically refresh Gogo Inc.'s (GOGO) intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Gogo Inc. (GOGO)?

  • Accurate Data: Utilize real Gogo Inc. financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-built calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the telecommunications sector.
  • User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Gogo Inc. (GOGO) stock.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients focused on Gogo Inc. (GOGO).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how telecommunications companies like Gogo Inc. (GOGO) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Gogo Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Gogo Inc.’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Gogo Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.