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 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.($)
14.6x1.61x7.29x3.84% 29.84B
10.15x1.13x6.28x3.92% 24.02B
12.36x5.48x8.45x6.73% 10.53B
16.1x1.28x4.04x2.93% 5.88B
43.82x0.72x4.32x3.89% 5.69B
-58.38x1.87x7.88x0% 5.54B
15.31x0.52x5.2x1.57% 4.16B
34.64x4.51x12.28x-.--% 3.37B
Average 11.08x 2.14x 6.97x 2.86% 11.13B
Weighted average by Cap. 11.35x 1.93x 6.88x 3.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA