Thryv Holdings, Inc. (THRY)

Services-Advertising

Latest Price

$1.99

TTM P/E

Normalized P/E

Div Yield

Book Value

4.78

P/B Ratio

0.42

Valuation metrics

EPS: $0.01

Book value / share: $4.98

Formula: √(22.5 × EPS × BVPS)

Graham Number

$1.06

47% downside

Norm. op. income: $78M (median of 6yr)

Tax rate: 35%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$6.08

+206% upside

Base FCF: $115M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.62

+182% upside

EPS: $0.01

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$0.15

92% downside

86.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
PAULSON & CO. INC.	8.44M	$33.0M	19.01%	--	2026-06-30
BlackRock, Inc.	5.80M	$22.0M	13.05%	+1.98M	2026-06-30
AQR CAPITAL MANAGEMENT LLC	2.16M	$8.0M	4.86%	+936.0K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	1.81M	$7.0M	4.07%	+25.9K	2026-06-30
WITTENBERG INVESTMENT MANAGEMENT, INC.	1.11M	$4.0M	2.50%	+9.0K	2026-06-30
GOLDMAN SACHS GROUP INC	1.11M	$4.0M	2.50%	+639.9K	2026-06-30
Sixth Street Partners Management Company, L.P.	986.0K	$3.0M	2.22%	--	2026-06-30
CHARLES SCHWAB INVESTMENT MANAGEMENT INC	986.0K	$3.0M	2.22%	-234.3K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	963.4K	$3.0M	2.17%	+29.2K	2026-06-30
BROOKTREE CAPITAL MANAGEMENT	952.9K	$3.0M	2.15%	+29.3K	2026-06-30