Marchex, Inc. (MCHX) DCF Valuation

Marchex, Inc. (MCHX) DCF Valuation

US | Communication Services | Advertising Agencies | NASDAQ
Marchex, Inc. (MCHX) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Marchex, Inc. (MCHX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Marchex, Inc.'s financial prospects like an expert! This (MCHX) DCF Calculator offers pre-filled financial data and complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your forecasts.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 106.1 51.2 53.5 52.2 49.9 43.2 37.3 32.3 27.9 24.1
Revenue Growth, % 0 -51.74 4.41 -2.44 -4.33 -13.53 -13.53 -13.53 -13.53 -13.53
EBITDA -6.5 -36.2 2.2 -4.0 -5.8 -7.9 -6.9 -5.9 -5.1 -4.4
EBITDA, % -6.14 -70.64 4.14 -7.72 -11.54 -18.38 -18.38 -18.38 -18.38 -18.38
Depreciation 8.5 7.9 6.9 5.2 3.9 4.7 4.0 3.5 3.0 2.6
Depreciation, % 7.96 15.46 12.87 10.01 7.76 10.81 10.81 10.81 10.81 10.81
EBIT -15.0 -44.1 -4.7 -9.3 -9.6 -12.6 -10.9 -9.4 -8.1 -7.0
EBIT, % -14.1 -86.11 -8.72 -17.73 -19.3 -29.19 -29.19 -29.19 -29.19 -29.19
Total Cash 42.5 33.9 27.1 20.5 14.6 19.4 16.8 14.5 12.6 10.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.5 6.3 8.0 8.4 7.4
Account Receivables, % 7.09 12.36 15 16.09 14.81
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000942 0.000001952439 0 0 0 0.000000579 0.000000579 0.000000579 0.000000579 0.000000579
Accounts Payable .6 2.4 1.4 2.0 1.5 1.3 1.1 1.0 .8 .7
Accounts Payable, % 0.58229 4.73 2.55 3.9 3.07 2.97 2.97 2.97 2.97 2.97
Capital Expenditure -1.8 -1.4 -1.4 -2.9 -1.4 -1.3 -1.1 -1.0 -.8 -.7
Capital Expenditure, % -1.66 -2.65 -2.53 -5.49 -2.76 -3.02 -3.02 -3.02 -3.02 -3.02
Tax Rate, % -0.95762 -0.95762 -0.95762 -0.95762 -0.95762 -0.95762 -0.95762 -0.95762 -0.95762 -0.95762
EBITAT -10.5 -43.2 -4.9 -9.5 -9.7 -11.8 -10.2 -8.8 -7.6 -6.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.7 -33.6 -2.1 -6.8 -6.7 -6.9 -6.7 -5.8 -5.0 -4.3
WACC, % 13.65 13.75 13.75 13.75 13.75 13.73 13.73 13.73 13.73 13.73
PV UFCF
SUM PV UFCF -20.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -38
Present Terminal Value -20
Enterprise Value -40
Net Debt -13
Equity Value -28
Diluted Shares Outstanding, MM 43
Equity Value Per Share -0.65

What You Will Receive

  • Comprehensive Financial Model: Leveraging Marchex’s actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.

Key Features

  • Customizable Analytics Settings: Adjust essential metrics such as call volume, conversion rates, and marketing spend.
  • Instant Call Attribution: Provides immediate insights into customer interactions and their impact on revenue.
  • High-Precision Data Insights: Leverages Marchex’s extensive data to deliver accurate performance evaluations.
  • Effortless Reporting Tools: Analyze various scenarios and visualize results with ease.
  • Efficiency-Boosting Solution: Streamline your analysis without the hassle of building intricate reporting frameworks.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Marchex, Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to inform your decisions.

Why Choose This Calculator for Marchex, Inc. (MCHX)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Data: Marchex’s historical and forecasted financial information preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
  • Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance to simplify your calculations.

Who Should Use Marchex, Inc. (MCHX)?

  • Marketing Professionals: Discover how to leverage call analytics to optimize campaigns.
  • Researchers: Integrate advanced data insights into studies on consumer behavior.
  • Investors: Evaluate your investment strategies and assess the performance of Marchex, Inc. (MCHX).
  • Business Analysts: Enhance your analysis with customizable reporting tools offered by Marchex.
  • Entrepreneurs: Understand how data-driven insights can transform customer engagement strategies.

What the Template Contains

  • Pre-Filled Data: Includes Marchex, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Marchex, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.