What is the intrinsic value of BYRN?

As of 2026-05-31, the Intrinsic Value of Byrna Technologies Inc (BYRN) is 19.11 USD. This BYRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.24 USD, the upside of Byrna Technologies Inc is 206.20%.

The range of the Intrinsic Value is 13.64 - 33.77 USD

Is BYRN undervalued or overvalued?

Based on its market price of 6.24 USD and our intrinsic valuation, Byrna Technologies Inc (BYRN) is undervalued by 206.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.64 - 33.77	19.11	206.2%
DCF (Growth 10y)	21.40 - 51.39	29.58	374.1%
DCF (EBITDA 5y)	19.22 - 23.03	21.39	242.8%
DCF (EBITDA 10y)	24.79 - 30.50	27.87	346.7%
Fair Value	9.72 - 9.72	9.72	55.84%
P/E	9.31 - 14.01	11.78	88.8%
EV/EBITDA	9.58 - 13.54	11.30	81.1%
EPV	26.42 - 31.09	28.76	360.8%
DDM - Stable	3.40 - 10.20	6.80	9.0%
DDM - Multi	9.07 - 21.52	12.81	105.3%