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 58.03 -
Change - -34% -12.91% 31.27% -4.1% -20.17% -
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 58.03 58.03
Change - -34% -12.91% 31.27% -4.1% -20.17% 0%
P/E -24.8x -8.42x -5.91x -15.9x -13.8x -131x 10.9x
PBR - - - - - - -
PEG - -0.1x -0.3x 0.3x -1.52x 1.4x -0x
Capitalization / Revenue 1.88x 1.27x 1.16x 1.58x 1.6x 1.09x 0.84x
EV / Revenue 0x 0x 0x 0x 0x 1.09x 0.84x
EV / EBITDA -0x -0x -0x -0x -0x 9.85x 5.61x
EV / EBIT -0x -0x -0x -0x -0x 108x 10x
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 1.310 1.310
Nbr of stocks (in thousands) 40,510 41,441 42,462 43,317 43,793 44,300 -
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.($)
-133x - - - 5.89Cr
14.14x1.53x6.98x4.02% 2.78TCr
9.2x1x5.66x4.38% 2.07TCr
11.96x5.21x9.06x7.15% 1.02TCr
16.73x1.37x4.31x2.78% 608.43Cr
17.13x0.73x4.42x3.88% 553.34Cr
-55.06x1.8x7.58x0% 522.37Cr
14.76x0.5x4.99x1.62% 403.52Cr
35.47x4.63x12.5x-.--% 345.08Cr
Average -7.63x 2.09x 6.94x 2.98% 923Cr
Weighted average by Cap. 9.49x 1.88x 6.71x 3.86%

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.