Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Thryv Holdings
THRY
Thryv Holdings
SMB Digital Shift And Cloud Transformation Will Unlock Value
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
29 May 25
Updated
08 Aug 25
4
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
US$21.75
42.9% undervalued
intrinsic discount
08 Aug
US$12.41
Loading
1Y
-25.7%
7D
-4.0%
Author's Valuation
US$21.8
42.9% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$21.8
42.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-782m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$932.1m
Earnings US$238.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-7.25%
Media revenue growth rate
0.13%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.52%
Calculation
US$238.89m
Earnings '28
x
8.84x
PE Ratio '28
=
US$2.11b
Market Cap '28
US$2.11b
Market Cap '28
/
77.89m
No. shares '28
=
US$27.11
Share Price '28
US$27.11
Share Price '28
Discounted to 2025 @ 7.62% p.a.
=
US$21.75
Fair Value '25