As of 2026-03-05, the Intrinsic Value of Byrna Technologies Inc (BYRN) is 32.50 USD. This BYRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.72 USD, the upside of Byrna Technologies Inc is 155.50%.
The range of the Intrinsic Value is 22.13 - 65.16 USD
Based on its market price of 12.72 USD and our intrinsic valuation, Byrna Technologies Inc (BYRN) is undervalued by 155.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.13 - 65.16 | 32.50 | 155.5% |
| DCF (Growth 10y) | 37.68 - 109.24 | 55.00 | 332.4% |
| DCF (EBITDA 5y) | 34.09 - 38.35 | 36.16 | 184.3% |
| DCF (EBITDA 10y) | 48.38 - 57.85 | 52.88 | 315.7% |
| Fair Value | 10.68 - 10.68 | 10.68 | -16.02% |
| P/E | 12.91 - 18.87 | 16.03 | 26.0% |
| EV/EBITDA | 12.66 - 17.19 | 14.59 | 14.7% |
| EPV | 24.02 - 29.84 | 26.93 | 111.7% |
| DDM - Stable | 3.24 - 10.66 | 6.95 | -45.4% |
| DDM - Multi | 11.85 - 31.76 | 17.43 | 37.0% |
| Market Cap (mil) | 288.36 |
| Beta | 1.89 |
| Outstanding shares (mil) | 22.67 |
| Enterprise Value (mil) | 274.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.42% |
| Cost of Debt | 5.00% |
| WACC | 7.54% |