THRY
Thryv Holdings Inc
Price:  
13.61 
USD
Volume:  
1,100,466.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THRY WACC - Weighted Average Cost of Capital

The WACC of Thryv Holdings Inc (THRY) is 8.0%.

The Cost of Equity of Thryv Holdings Inc (THRY) is 7.55%.
The Cost of Debt of Thryv Holdings Inc (THRY) is 12.00%.

Range Selected
Cost of equity 6.40% - 8.70% 7.55%
Tax rate 19.60% - 32.60% 26.10%
Cost of debt 11.60% - 12.40% 12.00%
WACC 7.3% - 8.6% 8.0%
WACC

THRY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.55 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 8.70%
Tax rate 19.60% 32.60%
Debt/Equity ratio 0.48 0.48
Cost of debt 11.60% 12.40%
After-tax WACC 7.3% 8.6%
Selected WACC 8.0%

THRY's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for THRY:

cost_of_equity (7.55%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.55) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.