As of 2024-12-13, the Intrinsic Value of Byrna Technologies Inc (BYRN) is
0.50 USD. This BYRN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 24.81 USD, the upside of Byrna Technologies Inc is
-97.97%.
BYRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(133.51) - (46.67) |
(68.61) |
-376.5% |
| DCF (Growth 10y) |
(268.56) - (781.13) |
(398.22) |
-1705.1% |
| DCF (EBITDA 5y) |
(12.21) - (13.79) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(65.89) - (74.38) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.50 - 0.50 |
0.50 |
-97.97% |
| P/E |
2.40 - 3.39 |
2.82 |
-88.6% |
| EV/EBITDA |
3.15 - 3.66 |
3.48 |
-86.0% |
| EPV |
13.73 - 16.01 |
14.87 |
-40.1% |
| DDM - Stable |
0.91 - 2.71 |
1.81 |
-92.7% |
| DDM - Multi |
(9.34) - (21.48) |
(13.01) |
-152.5% |
BYRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
564.68 |
| Beta |
1.28 |
| Outstanding shares (mil) |
22.76 |
| Enterprise Value (mil) |
544.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
5.00% |
| WACC |
7.20% |