SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Non-Tech : Marchex, Inc.
MCHX 1.767+1.6%3:59 PM EST

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
From: playavermont7/11/2006 11:44:48 AM
  Read Replies (1) of 159
 
Bottom??

Analysis is based upon the fact that they currently generate approximately $45 to $50 Million in annual revenues thru the direct navigation channel.

$50 Million per year run rate on direct navigation.

$80 Million per year on search marketing. (Trafficleader, Enhance, Industrybrains, etc.)

$50 Million Direct Navigation at 60% operating margins =

$30 Million in Direct Navigation operating profits.

$80 Million Search Marketing at 5% operating margins =

$4 Million in search marketing operating profits.

Direct Navigation can grow top line at 20% per year based upon increased ppc prices, increased sites utility, increased visibility in algorithmic results, direct advertising sponsorships.

Search Marketing can grow top line at only 5% per year and is largely becoming marginalized. Longer term break even business segment. But it can supplement and support direct navigation network efforts.

Current 2007 revenue estimate $144 Million.
Current 2008 revenue estimate $161 Million.

24 P/E on 2006 operating earnings of $34 Million = $612 Million
20 P/E on 2007 operating earnings of $40 Million = $800 Million
18 P/E on 2008 operating earnings of $47 Million = $846 Million

Fair Value $15.40 per share to $19.80 per share?

If Marchex relied solely upon the direct navigation segment they could generate an estimated 2008 revenue of $70 Million with operating earnings of at least $35 Million and possibly as much as $50 Million.

At a very rich 40 P/E on that estimate it could be worth as much as $1.8 Billion. At a LOW P/E of 15 it would be worth $675 Million.

This is a virtual cash generation machine.

Rely on your own analysis - this stock has been very volatile.
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext