COMP <GO>
THRY vs TZOO // EV/EBITDA & P/E VALUATION
Thryv Holdings Inc. (NASDAQ) VS. Travelzoo (NASDAQ) • 15-METRIC TALLY: THRY 3
— TZOO 6
▲ EV/EBITDA & P/E VALUATION LEADER: THRY
LAST: $1.25 (-2.34%) • MKT CAP: $55.5M
valuation
5.0x
LAST: $5.01 (+2.04%) • MKT CAP: $51.1M
valuation
5.9x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (THRY VS. TZOO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | THRY | TZOO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 67.90% | 80.30% | -12.40 | TZOO | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 10.10% | 85.00% | -74.90 | TZOO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 5.0x | 5.9x | -0.90 | THRY | /valuation <GO> |
| Free Cash Flow Yield | — | 10.95% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 7.20% | 7.50% | -0.30 | TZOO | /operating-margins <GO> |
| Net Profit Margin | 0.00% | 5.10% | -5.10 | TZOO | /net-margins <GO> |
| Revenue Growth (YoY) | -4.70% | 9.30% | -14.00 | TZOO | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 3.12 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | THRY | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 36.6 | 44.0 | -7.34 | TZOO | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 10.1x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $55.5M | $51.1M | $4.4M | THRY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | THRY REV | TZOO REV | THRY GROSS % | TZOO GROSS % | THRY FCF | TZOO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $785.0M | $91.7M | 67.9% | 80.3% | $63.5M | $5.6M |
| FY 2024 | $824.2M | $83.9M | 65.2% | 87.5% | $89.8M | $20.9M |
| FY 2023 | $917.0M | $84.5M | — | — | $148.2M | $10.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
THRY // BETA —
TZOO // BETA —