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 77.97 -
Change - -34% -12.91% 31.27% -4.1% 7.25% -
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 77.97 77.97
Change - -34% -12.91% 31.27% -4.1% 7.25% 0%
P/E -24.8x -8.42x -5.91x -15.9x -13.8x -176x 14.7x
PBR - - - - - - -
PEG - -0.1x -0.3x 0.3x -1.52x 1.9x -0x
Capitalization / Revenue 1.88x 1.27x 1.16x 1.58x 1.6x 1.46x 1.12x
EV / Revenue 0x 0x 0x 0x 0x 1.46x 1.12x
EV / EBITDA -0x -0x -0x -0x -0x 13.2x 7.54x
EV / EBIT -0x -0x -0x -0x -0x 145x 13.5x
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 1.760 1.760
Nbr of stocks (in thousands) 40,510 41,441 42,462 43,317 43,793 44,300 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-176x - - - 77.97M
14.8x1.63x7.4x3.78% 30.11B
9.82x1.1x6.11x4.05% 23.25B
11.91x5.21x9.1x7.07% 10.36B
16.26x1.32x4.16x2.85% 6.01B
-58.51x1.88x7.89x0% 5.55B
43.21x0.72x4.28x3.94% 5.57B
15.01x0.5x5.07x1.6% 4.15B
36.31x4.73x12.86x-.--% 3.53B
Average -9.69x 2.13x 7.11x 2.91% 9.85B
Weighted average by Cap. 11.15x 1.92x 6.98x 3.69%

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.