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 16x
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 44.94
EBITDA 1 -3.456 -1.405 -3.366 -0.23 -0.748 4.986
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 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.($)
12.53x1.38x6.22x4.48% 25.06B
9.18x1.07x5.69x4.26% 23.29B
11.89x5.23x9.5x7.38% 10.65B
16.02x1.22x4.14x3.13% 5.34B
17.39x0.62x6.09x1.39% 4.63B
8.8x0.64x3.86x5.31% 4.1B
-34.2x1.38x5.84x-.--% 3.25B
17.52x0.38x5.33x2.52% 2.81B
Average 7.39x 1.49x 5.83x 3.56% 9.89B
Weighted average by Cap. 10.04x 1.68x 6.19x 4.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA