THRY
Thryv Holdings Inc
Price:  
11.82 
USD
Volume:  
549,086.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THRY Intrinsic Value

-23.40 %
Upside

What is the intrinsic value of THRY?

As of 2025-07-16, the Intrinsic Value of Thryv Holdings Inc (THRY) is 9.05 USD. This THRY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.82 USD, the upside of Thryv Holdings Inc is -23.40%.

The range of the Intrinsic Value is 3.69 - 27.91 USD

Is THRY undervalued or overvalued?

Based on its market price of 11.82 USD and our intrinsic valuation, Thryv Holdings Inc (THRY) is overvalued by 23.40%.

11.82 USD
Stock Price
9.05 USD
Intrinsic Value
Intrinsic Value Details

THRY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.69 - 27.91 9.05 -23.4%
DCF (Growth 10y) 6.42 - 34.76 12.74 7.7%
DCF (EBITDA 5y) (0.83) - 6.62 2.14 -81.9%
DCF (EBITDA 10y) 1.75 - 10.35 5.08 -57.0%
Fair Value -10.55 - -10.55 -10.55 -189.22%
P/E (16.03) - (18.48) (18.03) -252.6%
EV/EBITDA (3.75) - 14.26 1.81 -84.7%
EPV 29.54 - 43.45 36.49 208.7%
DDM - Stable (24.99) - (337.16) (181.08) -1631.9%
DDM - Multi (2.48) - (26.74) (4.59) -138.8%

THRY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 517.01
Beta 1.54
Outstanding shares (mil) 43.74
Enterprise Value (mil) 805.00
Market risk premium 4.60%
Cost of Equity 7.24%
Cost of Debt 13.62%
WACC 8.14%