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 75.91
Change - -34% -12.91% 31.27% -4.1% 4.43%
Enterprise Value (EV) 100.5 66.31 57.75 75.81 72.7 75.91
Change - -34% -12.91% 31.27% -4.1% 4.43%
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 1.69x
EV / Revenue 0x 0x 0x 0x 0x 1.69x
EV / EBITDA -0x -0x -0x -0x -0x 15.2x
EV / EBIT -0x -0x -0x -0x -0x 176x
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 1.715
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.($)
12.3x1.34x6.06x4.58% 24.36B
9.11x1.06x5.63x4.32% 23.04B
11.27x4.94x8.98x7.79% 10.07B
15.52x - - 3.27% 5.1B
17.55x0.63x6.16x1.38% 4.68B
8.03x0.62x3.69x5.8% 3.74B
-34.88x1.39x5.9x-.--% 3.31B
30.75x4.16x11.67x-.--% 3.04B
Average 8.71x 2.02x 6.87x 3.39% 9.67B
Weighted average by Cap. 10.24x 1.79x 6.44x 4.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA