|
Marchex, Inc. (MCHX) DCF -Bewertung
US | Communication Services | Advertising Agencies | NASDAQ
|
- ✓ 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
Bewerten Sie die finanziellen Aussichten von Marchex, Inc. wie ein Experte! Dieser (MCHX) DCF-Rechner bietet vorgefüllte Finanzdaten und vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Prognosen auszurichten.
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 | 5.6 | 4.9 | 4.2 | 3.6 | 3.2 |
| Account Receivables, % | 7.09 | 12.36 | 15 | 16.09 | 14.81 | 13.07 | 13.07 | 13.07 | 13.07 | 13.07 |
| 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, % | 13.04 | 13.13 | 13.14 | 13.14 | 13.14 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -20.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -40 | |||||||||
| Present Terminal Value | -21 | |||||||||
| Enterprise Value | -42 | |||||||||
| Net Debt | -13 | |||||||||
| Equity Value | -30 | |||||||||
| Diluted Shares Outstanding, MM | 43 | |||||||||
| Equity Value Per Share | -0.70 |
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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.