Thryv Holdings, Inc.

Thryv Holdings, Inc.

THRYยทNASDAQ

$3.62

-12%
Communication ServicesInternet Content & Information

Thryv Holdings, Inc. provides digital marketing solutions and cloud-based tools to the small-to-medium sized businesses (SMBs). It operates through three segments: SaaS (Software as a Service), Marketing Services, and Thryv International. The company provides Thryv, an SMB end-to-end customer experience platform; Hub by Thryv, a solution for franchisors to offer real time oversight and day-to-day management of multiple locations; Thryv Leads, an integrated local marketing and lead generation solution, as well as related services; and ThryvPay, a payment solution that allows users to get paid through credit card and ACH. It also offers print and digital solutions, including the company's print yellow pages; internet yellow pages, such as yellowpages.com, superpages.com, dexknows.com, and extended search solutions; search engine marketing solutions; and other digital media solutions, including online display and social advertising, online presence and video, and search engine optimization tools. The company was formerly known as Dex Media Holdings, Inc. and changed its name to Thryv Holdings, Inc. in July 2019. Thryv Holdings, Inc. is based in DFW Airport, Texas.

At a Glance

Live Snapshot
Market Cap$160.55M
EPS0.0070
P/E Ratio517.14
Earnings Date07/29/2026
Thryv Holdings, Inc.

Thryv Holdings, Inc. Fair Value Envelope

THRY ยท NASDAQ

Our analysis suggests that THRY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.62, this represents a potential HIDDEN relative to our calculated worth for Thryv Holdings, Inc..

Intrinsic Value
Current Price: $3.62

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$61.1M
+ Cash & Equivalents$10.8M
Firm Value$71.9M
- Debt$256.7M
Equity Value-$184.8M
/ Shares Outstanding43,936,290B
DCF Value-$4
OVERVALUED BY 216%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$35.2M
$19.5M
$10.8M
$6.0M
$3.3M
$1.8M
$1.0M
$560.5K
$310.3K
$171.8K
Maintenance CapEx
-$3.6M
-$2.0M
-$1.1M
-$608.5K
-$336.8K
-$186.5K
-$103.2K
-$57.2K
-$31.6K
-$17.5K
Owner Earnings
$31.6M
$17.5M
$9.7M
$5.4M
$3.0M
$1.6M
$909.2K
$503.3K
$278.6K
$154.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$29.2M
$15.0M
$7.7M
$3.9M
$2.0M
$1.0M
$530.5K
$271.9K
$139.4K
$71.5K
Terminal Value represents 2.0% of Enterprise Value