THRY (Thryv Holdings) Intrinsic Value: Projected FCF: $25.97 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

THRY Thryv Holdings Inc THRY
59 GF Score
Price $1.90
GF Value $10.22
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Thryv Holdings Intrinsic Value: Projected FCF?

Thryv Holdings THRY 59 Intrinsic Value: Projected FCF is $25.97 as of Aug. 30, 2026. GuruFocus rates THRY with a GF Score™ of 59/100 and a GF Value™ of $10.22 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 1,470 Software companies, Thryv Holdings ranks better than 99.46% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Thryv Holdings's Intrinsic Value: Projected FCF is $25.97. The stock price of Thryv Holdings is $1.90. Therefore, Thryv Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

The historical rank and industry rank for Thryv Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

THRY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.07   Med: 0.35   Max: 0.59
Current: 0.07

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thryv Holdings was 0.59. The lowest was 0.07. And the median was 0.35.

THRY's Price-to-Projected-FCF is ranked better than
99.46% of 1470 companies
in the Software industry
Industry Median: 1.47 vs THRY: 0.07

Thryv Holdings  (NAS:THRY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Thryv Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.90/25.96508012627
=0.07

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Thryv Holdings Intrinsic Value: Projected FCF Related Terms


Thryv Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Thryv Holdings's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Thryv Holdings Intrinsic Value: Projected FCF Chart

Thryv Holdings Annual Data
Trend Dec14 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 69.43 65.92 56.42 40.78 29.40

Thryv Holdings Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 32.25 30.87 29.40 26.37 25.97

THRY vs DHX, DOMO, EXFY: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Thryv Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Thryv Holdings Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, Thryv Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Thryv Holdings's Price-to-Projected-FCF falls into.


THRY
59GF Score
Thryv Holdings Inc THRY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thryv Holdings Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Thryv Holdings's Free Cash Flow(6 year avg) = $103.20.

Thryv Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*103.20096+211.562*0.8)/44.358
=25.97

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $25.97 mean?
Thryv Holdings (THRY) has a Intrinsic Value: Projected FCF of $25.97 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thryv Holdings and its competitors. According to the industry distribution chart, Thryv Holdings ranks #8 out of 1470 companies in the Software industry, placing it in the top 0.5%.
Is Thryv Holdings' Intrinsic Value: Projected FCF too high?
Thryv Holdings' current Intrinsic Value: Projected FCF is $25.97. The Software industry median Intrinsic Value: Projected FCF is 1.47. Thryv Holdings' value of $25.97 is 1666.7% above this industry median. Based on the distribution chart, Thryv Holdings ranks #8 out of 1470 companies in the Software industry, which is in the top quartile — a strong position relative to peers. Overall, Thryv Holdings has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Thryv Holdings' Intrinsic Value: Projected FCF compare to DHX and DOMO?
According to the Software industry distribution chart, Thryv Holdings ranks #8 out of 1470 companies for Intrinsic Value: Projected FCF. This places Thryv Holdings in the top 1% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.47. Thryv Holdings' value of $25.97 is 1666.7% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.47, based on 1,470 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Thryv Holdings's current Intrinsic Value: Projected FCF of $25.97 is 1666.7% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thryv Holdings and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.47 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Thryv Holdings's current Intrinsic Value: Projected FCF is $25.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thryv Holdings stock overvalued right now?
Based on GuruFocus' analysis, Thryv Holdings (THRY) is currently considered Possible Value Trap. The stock's GF Value™ is $10.22, compared to a current price of $1.90 — trading 81.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is $25.97 and 1666.7% above the Software industry median of 1.47. Thryv Holdings' overall GF Score™ is 59/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Thryv Holdings (THRY), the current Intrinsic Value: Projected FCF is $25.97 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Thryv Holdings (THRY) Overvalued in 2026?

Based on GuruFocus' analysis, Thryv Holdings stock appears to be undervalued. The current stock price of $1.90 is trading 81.4% below its estimated GF Value™ of $10.22. GuruFocus considers Thryv Holdings to be Possible Value Trap.

Key valuation signals for THRY:

  • Intrinsic Value: Projected FCF: $25.97
  • GF Value™: $10.22 vs. price of $1.90 (81.4% below fair value)
  • GF Score™: 59/100 with 4 warning signs
  • Industry Position: 1666.7% above the Software median (#8 of 1470)

No single metric tells the full story. See the THRY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Thryv Holdings Business Description

Address 1301 Municipal Way, Suite 220, Grapevine, TX, USA, 76051
Thryv Holdings Inc is dedicated to supporting local, independent service-based businesses and emerging franchises by providing a cloud-based software platform, and marketing solutions to entrepreneurs. The group are provider of SaaS all-in-one small business management software in addition to providing print and digital marketing solutions to SMBs. Its solutions enable small and medium-sized business clients to attract and generate new business leads, manage their customer relationships efficiently with artificial intelligence (AI) tools and automation. The group has two business segments; Thryv SaaS deriving maximum revenue and Thryv Marketing Services.
59GF Score

Get the complete analysis for THRY

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.90
Price
$10.22
GF Value