Company Valuation: Marchex, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 100.5 66.31 57.75 75.81 72.7 79.68
Change - -34% -12.91% 31.27% -4.1% 9.6%
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 79.68
Change - -34% -12.91% 31.27% -4.1% 9.6%
P/E -24.8x -8.42x -5.91x -15.9x -13.8x -
PBR - - - - - -
PEG - -0.1x -0.3x 0.3x -1.52x -
Capitalization / Revenue 1.88x 1.27x 1.16x 1.58x 1.6x 1.77x
EV / Revenue 0x 0x 0x 0x 0x 1.77x
EV / EBITDA -0x -0x -0x -0x -0x 15.9x
EV / EBIT -0x -0x -0x -0x -0x 185x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1 -0.19 -0.23 -0.11 -0.12 -
Distribution rate - - - - - -
Net sales 1 53.48 52.17 49.91 48.12 45.42 44.9
EBITDA 1 -3.456 -1.405 -3.366 -0.23 -0.748 5
EBIT 1 -11.8 -8.149 -9.643 -4.447 -5.724 0.431
Net income 1 -4.39 -8.245 -9.91 -4.947 -5.235 0.058
Net Debt - - - - - -
Reference price 2 2.480 1.600 1.360 1.750 1.660 1.800
Nbr of stocks (in thousands) 40,510 41,441 42,462 43,317 43,793 44,265
Announcement Date 3/2/22 2/28/23 3/14/24 3/6/25 3/25/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.26x1.57x7.12x3.93% 28.87B
9.94x1.1x6.14x4.03% 23.39B
12.17x5.4x9.83x7.18% 11B
16.66x1.32x4.17x2.83% 6.02B
46.6x0.75x4.5x3.57% 5.99B
17.77x0.64x6.24x1.35% 4.82B
36.09x4.74x12.89x-.--% 3.55B
-36.31x1.42x6.03x-.--% 3.45B
Average 14.65x 2.12x 7.12x 2.86% 10.88B
Weighted average by Cap. 14.31x 1.93x 6.96x 3.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA