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 79.3 -
Change - -34% -12.91% 31.27% -4.1% 9.08% -
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 79.3 79.3
Change - -34% -12.91% 31.27% -4.1% 9.08% 0%
P/E -24.8x -8.42x -5.91x -15.9x -13.8x -179x 14.9x
PBR - - - - - - -
PEG - -0.1x -0.3x 0.3x -1.52x 2x -0x
Capitalization / Revenue 1.88x 1.27x 1.16x 1.58x 1.6x 1.48x 1.14x
EV / Revenue 0x 0x 0x 0x 0x 1.48x 1.14x
EV / EBITDA -0x -0x -0x -0x -0x 13.5x 7.67x
EV / EBIT -0x -0x -0x -0x -0x 147x 13.7x
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 1.790 1.790
Nbr of stocks (in thousands) 40,510 41,441 42,462 43,317 43,793 44,300 -
Announcement Date 3/2/22 A 2/28/23 A 3/14/24 A 3/6/25 A 3/25/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.55x1.6x7.27x3.85% 29.49B
10x1.11x6.21x3.98% 23.68B
11.75x5.2x9.47x7.44% 10.62B
16.31x1.3x4.09x2.89% 5.9B
44.33x0.73x4.35x3.84% 5.72B
-56.23x1.77x7.42x0% 5.11B
14.67x0.5x4.89x1.63% 3.99B
36.16x4.7x12.73x-.--% 3.52B
Average 11.44x 2.11x 7.05x 2.95% 11B
Weighted average by Cap. 11.80x 1.91x 6.96x 3.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA