EN DE

Thryv Holdings (THRY) Fair Value & Analysis

Technology · US · Market cap $163M

TH Thryv Holdings logo Thryv Holdings THRY · US
Price$2.46
Fair Value$6.27
Upside+155.0%
Quality33/100
Watch Thryv Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.9% net margin
Moderate debt · generates free cash flow
Ranks above peers (8/13)
Narrow moat 33/100
Evidence: High Range $3.07 – $9.75 Share as image

Fair value as of: Aug 7, 2026

From 21 valuation models · updated today

Share price −40.7% over the past month.

Below-average quality, screening 155% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (33/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($3.07). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($3.07 to $9.75). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$41.69 $2.10 Fair Value $6.27 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range $2.10 – $41.69 · fair‑value band $3.07 – $9.75 · the $2.46 price screens below the $6.27 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Thryv Holdings (THRY) currently trades at $2.46, while our model-based Fair Value estimate is $6.27, implying the stock looks roughly 155.0% undervalued today. We read business quality at 33/100 (below-average quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Thryv Holdings generated revenue of $771M at a net margin of 1.9%. Revenue declined 7.5% year over year. It earns a return on equity of 6.9%. Net debt stands at $246M. Fundamentals as of Aug 7, 2026

Our scenario range runs from $3.07 (bear case) to $9.75 (bull case); at $2.46, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 155%, THRY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $7.91 $89.66 $210.97 80
Residual Income $195.15 $175.37 $98.23 76
Rev-Margin DCF $377.77 $801.03 $1,309 74
All 21 models by family
DCF Models
FCF DCF $86.37 $226.14 38
5Y Revenue Exit $377.77 $791.14 $1,394 39
5Y EBITDA Exit $635.55 $1,236 $2,031 41
10Y Revenue Exit $172.07 $426.56 $705.44 36
10Y EBITDA Exit $327.67 $661.26 $1,025 37
Earnings-Based
Graham-Dodd $3.30 $3.96 $3.96 54
EPV $388.98 $476.00 $545.89 59
Dividend Discount
Gordon GGM $4.62 $4.62 $5.27 70
DDM Multi-Stage $4.62 $5.27 $5.93 61
Multiples
P/E Multiple $6.59 $9.23 $11.21 63
P/S Multiple $5.93 $7.91 $9.89 58
P/B Multiple $5.93 $7.91 $9.89 55
EV/EBIT $1,369 $1,936 $2,505 53
EV/EBITDA $1,468 $2,068 $2,669 54
EV/Revenue $813.56 $1,305 $1,798 43
Asset-Based
NCAV (Graham) $162.18 $217.56 $324.37 50
Growth DCF
Growth DCF $7.91 $89.66 $210.97 80
Rev-Margin DCF $377.77 $801.03 $1,309 74
Economic Profit
Residual Income $195.15 $175.37 $98.23 76
ROIC Compounder $388.98 $487.87 $582.81 72
Growth Earnings
Growth-Adj P/E $4.62 $6.59 $9.23 68

Widest divergence: DCF Models ($661.26) versus Earnings-Based ($3.96). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $771M
Revenue growth (YoY) -7.5%
Net margin 1.9%
Return on equity 6.9%
Free cash flow $31.1M FY2025
P/E ratio 11.2
More key figures
Operating margin 2.2%
EPS (TTM) $0.3300
EPS growth (YoY) +107%
Net debt $246M FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 43 · Market factors (momentum, volatility) 12

Profitability 47
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 4
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 5
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Thryv Holdings, Inc. provides digital marketing solutions and cloud-based tools to the small-to-medium-sized businesses in the United States. It operates in two segments, Thryv Marketing Services and Thryv SaaS.

Full company description

Thryv Holdings, Inc. provides digital marketing solutions and cloud-based tools to the small-to-medium-sized businesses in the United States. It operates in two segments, Thryv Marketing Services and Thryv SaaS. The company provides print yellow pages, internet yellow pages, search engine marketing, and other digital media solutions, such as online display and social advertising, online presence and video, and search engine optimization tools. It also offers command center that enables SMBs to centralize all their communication through a modular, expandable, and customizable platform; and business center, a SMB day-to-day business operation, including customer relationship management, appointment scheduling, estimate and invoice creation, payments, document management, social media content, and online review management. In addition, the company provides marketing center, a marketing and advertising platform for AutoID, enhanced online presence, omni-channel paid campaigns, and marketing tools; Thryv Add-ons, which offers AI-assisted website development, SEO tools, google business profile optimization, Thryv Leads, and Hub by Thryv; and ThryvPay, a payment solution that allows users to get paid through credit card and ACH. Further, it provides Keap, a sales and marketing automation engine that helps small businesses. The company was formerly known as Dex Media Holdings, Inc. Thryv Holdings, Inc. was incorporated in 2012 and is headquartered in Grapevine, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Thryv Holdings reported revenue of $785M in FY2025 versus $1.1B in FY2021, a compound −8.4%/yr. Reported net income was $307K in FY2025, compounding −76.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$785M
Latest YoY
−4.7%
Avg. growth/yr (3Y)
−13.2%
Avg. growth/yr (5Y)
−6.7%
Avg. growth/yr (14Y)
−4.4%
Revenue −8.4%/yr
FY21 $1.1B
FY22 $1.2B
FY23 $917M
FY24 $824M
FY25 $785M
Net income −76.6%/yr
FY21 $102M
FY22 $54.3M
FY23 −$259M
FY24 −$74.2M
FY25 $307K

Watch THRY: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Thryv Holdings Fair Value". https://www.fairvalue-calculator.com/stock/THRY

Peer Group

Software - Application · 708 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 32 · Bottom 25%
Fair Value upside +155% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -8% · Bottom 25%
Debt / equity 1.08× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 11.2× · Cheaper than 75% of peers
P/B 0.75× · Cheaper than 75% of peers
P/S (TTM) 0.21× · Cheaper than 75% of peers
P/FCF 5.2× · Cheaper than median
EV/EBITDA 5.8× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 0 · sector 37
PAST 28 · sector 13
HEALTH 46 · sector 98
DIVIDEND 0 · sector 28

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Thryv Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Thryv Holdings (THRY) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of $6.27 versus a price of $2.46, about +155% (undervalued).
What is the fair value of THRY?
Our model-based fair value for Thryv Holdings is $6.27 (as of Aug 7, 2026), built from audited fundamentals. The current price is $2.46.
What is the quality score of THRY?
Thryv Holdings has a Quality Score of 33/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Thryv Holdings (THRY)?
Thryv Holdings reported trailing-twelve-month revenue of about $771M (latest available figure, as of Aug 7, 2026).
What is the net profit margin of THRY?
The net profit margin of Thryv Holdings is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Thryv Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.