/
Not financial advice. Analytical data for research only.
Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.
Thryv is a software-led platform company focused on enabling small and medium-sized businesses ( SMBs ) to run and grow their businesses more efficiently with artificial intelligence ( AI ) tools and automations. Our strategy is centered on delivering a unified, extensible SaaS platform that supports customer acquisition, engagement, operations, and retention across the SMB lifecycle.
$1.80
$0.11 (-5.76%)
EOD Sep 1, 2026
Margins and capital returns are both well above average: 39.36% operating margin, ROIC at 60.18%. Consistent with durable pricing power, though that alone doesn't make it a buy.
Revenue declined 4.7% YoY. The question is whether this is cyclical or a structural shift.
Free cash flow declined 45% versus the prior year, cash generation momentum has weakened. Net debt of $251M represents 8.0x FCF, leverage limits flexibility.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
$712M
▼ -4.7% YoY
Net Income (TTM)
-$16M
▲ +100.4% YoY
Op. Margin
40.11%
▲ +43.4pp YoY
ROIC
57.09%
▲ +65.4pp YoY
Cash Flow & Balance Sheet
FCF (TTM)
$38M
▼ -44.6% YoY
Op. Cash Flow (TTM)
$72M
▼ -29.2% YoY
Net Debt
$235M
Cash & Equiv.
$9M
5Y CAGR: -6.7%
5Y CAGR: -31.4%
Continue Research
SourceComputed from the 10-Q filed 4 Aug 2026, covering the period ending 30 Jun 2026, as reported to the SEC. Data last refreshed 5 Aug 2026. How this is calculated.
Price from market data, last close as of 1 Sept 2026. Fiscal year ends Dec. Sector medians are approximate S&P 500 benchmarks and update periodically.
Thryv Holdings (THRY) trades below a two-stage DCF intrinsic value of about $9.62 per share, so at $1.80 the stock looks undervalued (434.2% below estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, Thryv Holdings scores 40/100 on Intrinsiqq's quality scorecard (a mixed business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about $9.62 per share for THRY, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $7.21. At today's $1.80, that puts the stock about 434.2% below estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
Thryv Holdings scores 40 out of 100 on Intrinsiqq's quality score, a weighted blend of 7 metrics each scored 0 to 100, which makes it a mixed business on these measures. Recent fundamentals include a 40.1% operating margin and a 57.1% return on invested capital. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
That depends on valuation and quality together, not either alone. THRY currently trades below its estimated intrinsic value and scores 40/100 on quality (mixed). A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.