Company Valuation: Marchex, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 100.5 66.31 57.75 75.81 72.7 81.89 -
Change - -34% -12.91% 31.27% -4.1% 12.65% -
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 81.89 81.89
Change - -34% -12.91% 31.27% -4.1% 12.65% 0%
P/E -24.8x -8.42x -5.91x -15.9x -13.8x -185x 15.4x
PBR - - - - - - -
PEG - -0.1x -0.3x 0.3x -1.52x 2x -0x
Capitalization / Revenue 1.88x 1.27x 1.16x 1.58x 1.6x 1.53x 1.18x
EV / Revenue 0x 0x 0x 0x 0x 1.53x 1.18x
EV / EBITDA -0x -0x -0x -0x -0x 13.9x 7.92x
EV / EBIT -0x -0x -0x -0x -0x 152x 14.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.1 -0.19 -0.23 -0.11 -0.12 -0.01 0.12
Distribution rate - - - - - - -
Net sales 1 53.48 52.17 49.91 48.12 45.42 53.46 69.39
EBITDA 1 -3.456 -1.405 -3.366 -0.23 -0.748 5.893 10.34
EBIT 1 -11.8 -8.149 -9.643 -4.447 -5.724 0.538 5.787
Net income 1 -4.39 -8.245 -9.91 -4.947 -5.235 -0.097 5.588
Net Debt - - - - - - -
Reference price 2 2.480 1.600 1.360 1.750 1.660 1.850 1.850
Nbr of stocks (in thousands) 40,510 41,441 42,462 43,317 43,793 44,265 -
Announcement Date 02/03/22 28/02/23 14/03/24 06/03/25 25/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-185x - - - 8.19Cr
14.52x1.6x7.25x3.86% 2.94TCr
10.21x1.13x6.28x3.92% 2.4TCr
12.03x5.33x9.71x7.27% 1.09TCr
16.33x1.3x4.09x2.89% 591.2Cr
45.19x0.74x4.4x3.77% 583.01Cr
-56.66x1.77x7.46x0% 514.7Cr
14.78x0.5x4.94x1.62% 403.45Cr
36.46x4.74x12.83x-.--% 354.69Cr
Average -10.24x 2.14x 7.12x 2.91% 987.64Cr
Weighted average by Cap. 11.77x 1.94x 7.02x 3.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MCHX Stock
  4. Valuation Marchex, Inc.