The Discounted Cash Flow (DCF) valuation of Byrna Technologies Inc (BYRN) is (68.61) USD. With the latest stock price at 24.17 USD, the upside of Byrna Technologies Inc based on DCF is -383.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 7.8% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (133.51) - (46.67) | (68.61) |
| Upside | -652.4% - -293.1% | -383.8% |