US · THRY
Thryv Holdings, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- DFW Airport, TX 75261
- Website
- thryv.com
Price · as of 2025-12-31
$3.83
Market cap 101.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.01 | +1,049.09% |
| Intrinsic Value(DCF) | $1.09 | -71.54% |
| Graham-Dodd Method(GD) | $3.05 | -20.26% |
| Graham Formula(GF) | $2.74 | -28.43% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $68.81 | |||
| 2016 | $0.00 | $305.62 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $85.40 | $95.12 | $679.40 | $0.00 | $37.90 |
| 2019 | $85.40 | $120.08 | $52.81 | $0.00 | $0.00 |
| 2020 | $20.00 | $89.46 | $0.00 | $10.58 | $0.00 |
| 2021 | $28.55 | $92.34 | $0.00 | $4.49 | $25.73 |
| 2022 | $21.48 | $75.73 | $0.00 | $2.56 | $24.98 |
| 2023 | $21.80 | $44.04 | $0.00 | $0.00 | $109.28 |
| 2024 | $16.69 | $45.70 | $0.00 | $0.00 | $3.25 |
| 2025 | $2.67 | $44.01 | $0.00 | $3.05 | $2.74 |
AI valuation
Our deep-learning model estimates Thryv Holdings, Inc.'s (THRY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.01
- Current price
- $3.83
- AI upside
- +1,049.09%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.09
-71.54% upside
Graham-Dodd
$3.05
-20.26% upside
Graham Formula
$2.74
-28.43% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| THRY | Thryv Holdings, Inc. | $3.83 | 101.1M | +1,049% | -72% | -20% | -28% | 379.38 | 0.53 | 0.15 | 1.54 | — | -1.89 | 67.86% | 7.22% | 4.30% | 0.15% | 16.19% | 0.04% | 0.08 | 2.42 | 1.00 | 0.82 | 0.08 | -10034.00% | -475.00% | -4464.00% | 26.73% | 0.35 | 8.89% | 0.00% | 0.00% | 237.77% | 2.17 | 3.96 | 0.16 | 0.40 |
| AENT | Alliance Entertainment Ho… | $5.41 | 275.68M | +446% | -56% | -67% | -73% | 19.96 | 2.92 | 0.28 | 11.28 | 8.57 | -68.87 | 12.49% | 2.83% | 1.42% | 15.80% | 12.48% | 4.30% | 0.88 | 2.85 | 1.26 | 0.63 | 2.59 | 23296.00% | -336.00% | -5187.00% | 8.89% | 0.16 | 13.75% | 0.00% | 0.00% | 6.32% | 12.96 | 14.60 | 0.37 | 4.28 |
| AMCX | AMC Networks Inc. | $8.17 | 355.61M | +1,151% | -45% | +248% | -8% | 1.78 | 0.35 | 0.15 | 1.39 | — | -0.31 | 50.63% | 5.77% | 3.87% | 21.14% | 3.79% | 4.68% | 1.89 | 0.77 | 1.67 | 1.40 | 1.11 | -13689.00% | -452.00% | -1767.00% | 78.61% | 0.40 | 11.26% | 0.00% | 0.00% | 92.58% | 12.72 | 6.23 | 0.73 | 1.70 |
| ATEX | Anterix Inc. | $36.91 | 691.43M | +290% | -59% | -85% | — | -45.44 | 3.30 | 85.69 | -9.79 | -185.56 | -7.14 | 100.00% | -194.23% | -188.56% | -7.16% | -10.49% | -3.46% | 0.03 | — | 2.23 | 2.11 | 0.87 | 2449.00% | 4390.00% | -29244.00% | -9.18% | -1.08 | -42.50% | 0.00% | 0.00% | 1.63% | -40.53 | -10.01 | 78.73 | 0.13 |
| NEXN | Nexxen International Ltd. | $6.44 | 411M | +503% | -19% | +4% | +41% | 17.09 | 1.14 | 1.66 | 4.29 | — | 3.12 | 83.30% | 11.17% | 9.70% | 6.60% | 9.09% | 4.06% | 0.07 | 4.56 | 1.44 | 1.43 | -1.41 | -27000.00% | 1009.00% | 20962.00% | 21.02% | 0.53 | 30.81% | 0.00% | 0.00% | 18.56% | 11.17 | 3.58 | 1.25 | 2.23 |
| TRVG | trivago N.V. | $2.92 | 205.75M | +1,688% | +1,811% | +44% | +68% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| TTGT | TechTarget, Inc. | $3.51 | 253.27M | +5,483% | +573% | -86% | — | -3.58 | 0.27 | 1.47 | -8.16 | — | -1.99 | 62.35% | -41.81% | -41.02% | -13.02% | -10.85% | -7.88% | 0.28 | -6.71 | 0.85 | 0.81 | -2.60 | -263125.00% | 1301.00% | -22378.00% | -17.10% | -0.12 | -7.23% | 0.00% | 0.00% | 10.62% | -4.21 | -7.00 | 1.76 | 0.23 |
| UPXI | Upexi, Inc. | $0.66 | 45.98M | +67,267% | +2,474% | +297% | +7,557% | -3.49 | 0.53 | 3.02 | -5.99 | — | 0.54 | 68.74% | -79.06% | -86.55% | -28.33% | -18.63% | -18.58% | 0.31 | -10.65 | 1.74 | 0.16 | -2.05 | -9284.00% | -3919.00% | 75216.00% | -18.43% | -0.26 | -13.13% | 0.00% | 0.00% | 0.00% | -5.81 | -8.24 | 4.59 | 0.20 |
| ZH | Zhihu Inc. | $3.32 | 264.78M | +288% | +40% | +45% | -64% | -22.00 | 0.90 | 1.02 | 7.08 | — | 0.94 | 60.60% | -13.37% | -4.77% | -3.87% | 60.81% | -2.70% | 0.00 | — | 3.60 | 3.51 | 25.09 | -7769.00% | -1306.00% | -3334.00% | -7.61% | -0.18 | 37.22% | 0.00% | 0.00% | 62.42% | 2.30 | 3.97 | -0.31 | 0.47 |
About Thryv Holdings, Inc.
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.
- CEO
- Joseph A. Walsh
- Employees
- 2.99K
- Beta
- 0.85
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.09 ÷ $3.83) − 1 = -71.54% (DCF, example).