MARCHEX, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.37 USD | +1.48% |
|
+11.38% | +0.74% |
| Mar. 14 | Transcript : Marchex, Inc., Q4 2023 Earnings Call, Mar 14, 2024 | |
| Mar. 14 | Earnings Flash (MCHX) MARCHEX Posts Q4 Revenue $12.4M, vs. Street Est of $12.8M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 159.9 | 75.84 | 100.5 | 66.31 | 57.75 | 58.83 | - |
| Enterprise Value (EV) 1 | 159.9 | 75.84 | 100.5 | 66.31 | 57.75 | 58.83 | 58.83 |
| P/E ratio | -42 x | -2.36 x | -24.8 x | -8.42 x | -5.91 x | -11.9 x | -19.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.51 x | 1.48 x | 1.88 x | 1.27 x | 1.16 x | 1.17 x | 1.08 x |
| EV / Revenue | 1.51 x | 1.48 x | 1.88 x | 1.27 x | 1.16 x | 1.17 x | 1.08 x |
| EV / EBITDA | 36.7 x | -5.05 x | -29.1 x | -47.2 x | -17.2 x | 505 x | 26.7 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 42,303 | 38,692 | 40,510 | 41,441 | 42,462 | 42,939 | - |
| Reference price 2 | 3.780 | 1.960 | 2.480 | 1.600 | 1.360 | 1.370 | 1.370 |
| Announcement Date | 2/12/20 | 3/2/21 | 3/2/22 | 2/28/23 | 3/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 106.1 | 51.22 | 53.48 | 52.17 | 49.91 | 50.37 | 54.4 |
| EBITDA 1 | 4.353 | -15.01 | -3.456 | -1.405 | -3.366 | 0.1165 | 2.2 |
| EBIT 1 | -6.515 | -44.06 | -11.8 | -8.149 | -9.643 | -5.314 | -3.2 |
| Operating Margin | -6.14% | -86.02% | -22.06% | -15.62% | -19.32% | -10.55% | -5.88% |
| Earnings before Tax (EBT) 1 | -5.763 | -43.94 | -4.158 | -8.061 | -9.816 | -5.2 | -3.1 |
| Net income 1 | -4.042 | -38.45 | -4.39 | -8.245 | -9.91 | -5.314 | -3.3 |
| Net margin | -3.81% | -75.06% | -8.21% | -15.8% | -19.86% | -10.55% | -6.07% |
| EPS 2 | -0.0900 | -0.8300 | -0.1000 | -0.1900 | -0.2300 | -0.1150 | -0.0700 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/12/20 | 3/2/21 | 3/2/22 | 2/28/23 | 3/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13.7 | 12.79 | 13.17 | 13.51 | 13.2 | 12.29 | 12.22 | 12.52 | 12.78 | 12.4 | 11.95 | 12.54 | 12.99 | 12.9 |
| EBITDA 1 | 0.013 | 0.06 | 0.151 | 0.167 | 0.01 | -1.734 | -2.801 | -1.046 | 0.37 | 0.112 | -0.448 | -0.185 | 0.1475 | 0.6025 |
| EBIT 1 | -1.897 | -1.788 | -1.531 | -1.497 | -1.599 | -3.522 | -4.503 | -2.699 | -1.32 | -1.12 | -1.78 | -1.568 | -1.185 | -0.78 |
| Operating Margin | -13.85% | -13.98% | -11.62% | -11.08% | -12.12% | -28.65% | -36.86% | -21.55% | -10.33% | -9.04% | -14.9% | -12.5% | -9.12% | -6.05% |
| Earnings before Tax (EBT) 1 | 3.267 | -1.788 | -1.552 | -1.48 | -1.562 | -3.467 | -4.446 | -2.73 | -1.538 | -1.101 | -1.7 | -1.4 | -1.2 | -0.9 |
| Net income 1 | 3.31 | -2.035 | -1.582 | -1.531 | -1.558 | -3.574 | -4.476 | -2.744 | -1.547 | -1.143 | -1.78 | -1.568 | -1.185 | -0.78 |
| Net margin | 24.16% | -15.91% | -12.01% | -11.33% | -11.81% | -29.08% | -36.64% | -21.91% | -12.11% | -9.22% | -14.9% | -12.5% | -9.12% | -6.05% |
| EPS 2 | 0.0700 | -0.0400 | -0.0400 | -0.0300 | -0.0400 | -0.0800 | -0.1100 | -0.0600 | -0.0400 | -0.0200 | -0.0400 | -0.0350 | -0.0300 | -0.0200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/9/21 | 3/2/22 | 5/12/22 | 8/9/22 | 11/3/22 | 2/28/23 | 5/4/23 | 8/3/23 | 11/8/23 | 3/14/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/12/20 | 3/2/21 | 3/2/22 | 2/28/23 | 3/14/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.37
USD
Average target price
3.25
USD
Spread / Average Target
+137.23%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.74% | 58.83M | |
| +24.29% | 27.88B | |
| +10.84% | 18.78B | |
| +8.39% | 13.65B | |
| -3.58% | 11.88B | |
| +7.89% | 10.86B | |
| +7.47% | 4.45B | |
| -12.44% | 3.74B | |
| +35.03% | 3.4B | |
| +16.26% | 3.31B |
- Stock Market
- Equities
- MCHX Stock
- Financials Marchex, Inc.
