Thryv Holdings Inc
NASDAQ:THRY

Watchlist Manager
Thryv Holdings Inc Logo
Thryv Holdings Inc
NASDAQ:THRY
Watchlist
Price: 13.3 USD -1.26%
Market Cap: 581.7m USD

Relative Value

The Relative Value of one THRY stock under the Base Case scenario is 19.51 USD. Compared to the current market price of 13.3 USD, Thryv Holdings Inc is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

THRY Relative Value
Base Case
19.51 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
62
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5
Forward
0.7
vs History
vs Industry
33
Median 3Y
-2.4
Median 5Y
4.2
Industry
17.7
Forward
18.7
vs History
4
vs Industry
41
Median 3Y
5.4
Median 5Y
5.3
Industry
11.1
vs History
vs Industry
29
Median 3Y
-11.1
Median 5Y
-10.3
Industry
15.5
vs History
49
vs Industry
21
Median 3Y
2.5
Median 5Y
3.1
Industry
1.8
vs History
49
vs Industry
50
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
Forward
1.1
vs History
55
vs Industry
55
Median 3Y
1.7
Median 5Y
1.7
Industry
3.4
vs History
vs Industry
30
Median 3Y
4.7
Median 5Y
4.6
Industry
8.7
Forward
5.7
vs History
vs Industry
20
Median 3Y
7.6
Median 5Y
7.3
Industry
12.4
Forward
11.9
vs History
0
vs Industry
31
Median 3Y
7.9
Median 5Y
7.8
Industry
10.8
vs History
0
vs Industry
23
Median 3Y
10
Median 5Y
9.5
Industry
13.4
vs History
28
vs Industry
40
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

THRY Competitors Multiples
Thryv Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Thryv Holdings Inc
NASDAQ:THRY
581.6m USD 0.8 -6.3 -47.6 -12.5
FR
Publicis Groupe SA
PAR:PUB
23.1B EUR 1.4 13.9 7.2 9.7
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.9B CNY 8.7 20.5 18.3 18.3
US
Omnicom Group Inc
NYSE:OMC
13.7B USD 0.9 9.5 6.4 7
UK
Informa PLC
LSE:INF
10.4B GBP 2.9 35.1 11.4 18
US
Interpublic Group of Companies Inc
NYSE:IPG
8.6B USD 0.8 17.3 5.8 6.9
UK
WPP PLC
LSE:WPP
6.3B GBP 0.4 11.6 5 6.9
JP
GMO AD Partners Inc
TSE:4784
787.3B JPY 27.5 657.7 430.4 472.1
JP
Dentsu Group Inc
TSE:4324
812.5B JPY 0.6 -4.2 4.1 6.8
JP
CyberAgent Inc
TSE:4751
750.9B JPY 0.9 33.8 12 14.3
FR
JCDecaux SA
OTC:JCDXF
3.7B USD 0.9 12.6 4.3 13.5
P/E Multiple
Earnings Growth PEG
US
Thryv Holdings Inc
NASDAQ:THRY
Average P/E: 90.2
Negative Multiple: -6.3
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
13.9
10%
1.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
20.5
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
9.5
8%
1.2
UK
Informa PLC
LSE:INF
35.1
46%
0.8
US
Interpublic Group of Companies Inc
NYSE:IPG
17.3
17%
1
UK
WPP PLC
LSE:WPP
11.6
-28%
N/A
JP
GMO AD Partners Inc
TSE:4784
657.7
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -4.2 N/A N/A
JP
CyberAgent Inc
TSE:4751
33.8
26%
1.3
FR
JCDecaux SA
OTC:JCDXF
12.6
6%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Thryv Holdings Inc
NASDAQ:THRY
Average EV/EBITDA: 50.5
Negative Multiple: -47.6
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.2
3%
2.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.3
14%
1.3
US
Omnicom Group Inc
NYSE:OMC
6.4
4%
1.6
UK
Informa PLC
LSE:INF
11.4
12%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
5.8
2%
2.9
UK
WPP PLC
LSE:WPP
5
4%
1.3
JP
GMO AD Partners Inc
TSE:4784
430.4
N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.1
3%
1.4
JP
CyberAgent Inc
TSE:4751
12
9%
1.3
FR
JCDecaux SA
OTC:JCDXF
4.3
-11%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Thryv Holdings Inc
NASDAQ:THRY
Average EV/EBIT: 57.3
Negative Multiple: -12.5
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.7
6%
1.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.3
8%
2.3
US
Omnicom Group Inc
NYSE:OMC
7
4%
1.8
UK
Informa PLC
LSE:INF
18
22%
0.8
US
Interpublic Group of Companies Inc
NYSE:IPG
6.9
2%
3.4
UK
WPP PLC
LSE:WPP
6.9
8%
0.9
JP
GMO AD Partners Inc
TSE:4784
472.1
N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.8
N/A N/A
JP
CyberAgent Inc
TSE:4751
14.3
17%
0.8
FR
JCDecaux SA
OTC:JCDXF
13.5
6%
2.2