/
DCF Valuation
Base-case fair value
$-4.15
Intrinsic $-5.54 · 25% MOS
Current price: $3.79
Base-case summary
Our base-case DCF for Gogo Inc. (GOGO) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2M in trailing free cash flow, this produces an intrinsic value of $-5.54 per share. A 25% safety margin gives a fair value of $-4.15, suggesting the stock is currently 210% overvalued against the $3.79 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2M
Cash & equivalents
$104M
Total debt
$903M
Shares outstanding
137M