Byrna Technologies Inc
NASDAQ:BYRN

Watchlist Manager
Byrna Technologies Inc Logo
Byrna Technologies Inc
NASDAQ:BYRN
Watchlist
Price: 17.4 USD 0.17% Market Closed
Market Cap: 395.5m USD
Section:
 

Relative Value

The Relative Value of one BYRN stock under the Base Case scenario is 16.96 USD. Compared to the current market price of 17.4 USD, Byrna Technologies Inc is Overvalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BYRN Relative Value
Base Case
16.96 USD
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.6
P/S
P/S
Price to Sales
3.6
vs History
74
vs Industry
37
Median 3Y
4
Median 5Y
4.6
Industry
5.1
Forward
3.3
More Details
24.7
P/E
P/E
Price to Earnings
24.7
vs History
25
vs Industry
36
Median 3Y
-10.7
Median 5Y
-17.2
Industry
37
Forward
41.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
23
Median 3Y
-12.4
Median 5Y
-13.7
Industry
22.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
22
Median 3Y
-12.6
Median 5Y
-12.6
Industry
36.9
More Details
6.3
P/B
P/B
Price to Book Value
6.3
vs History
44
vs Industry
17
Median 3Y
6
Median 5Y
6
Industry
4.8
More Details
3.5
EV/S
EV/S
Enterprise Value to Sales
3.5
vs History
68
vs Industry
37
Median 3Y
3.7
Median 5Y
4.1
Industry
5.3
Forward
3.2
More Details
5.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.7
vs History
73
vs Industry
63
Median 3Y
6.5
Median 5Y
7.3
Industry
15.3
More Details
27.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.6
vs History
30
vs Industry
15
Median 3Y
-11.5
Median 5Y
-17.2
Industry
21.6
Forward
22.4
More Details
32.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
32.2
vs History
25
vs Industry
14
Median 3Y
-9.6
Median 5Y
-15.9
Industry
29
Forward
30.6
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
26
Median 3Y
-10.9
Median 5Y
-11.8
Industry
23.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
21
Median 3Y
-11
Median 5Y
-11.5
Industry
30.1
More Details
6.3
EV/IC
EV/IC
Enterprise Value to IC
6.3
vs History
63
vs Industry
9
Median 3Y
7.2
Median 5Y
8.2
Industry
3.2
More Details

Multiples Across Competitors

BYRN Competitors Multiples
Byrna Technologies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Byrna Technologies Inc
NASDAQ:BYRN
394.9m USD 3.6 24.7 27.6 32.2
US
RTX Corp
LSE:0R2N
251.4B USD 2.9 38.1 21.9 33
US
Raytheon Technologies Corp
NYSE:RTX
252.7B USD 2.9 38.3 22 33.1
NL
Airbus SE
PAR:AIR
169.8B EUR 2.4 33.5 19.9 30.1
US
Boeing Co
NYSE:BA
178.2B USD 2.2 -17.5 -30.7 -23.7
FR
Safran SA
PAR:SAF
133B EUR 4.5 30.8 22.3 29.1
UK
Rolls-Royce Holdings PLC
LSE:RR
109.4B GBP 5.6 18.9 25.9 33
US
Lockheed Martin Corp
NYSE:LMT
124.9B USD 1.7 29.7 18.1 23
DE
Rheinmetall AG
XETRA:RHM
87.2B EUR 7.9 103.9 44.9 59.5
US
General Dynamics Corp
NYSE:GD
95.6B USD 1.9 22.7 16.4 19.3
US
Howmet Aerospace Inc
NYSE:HWM
88B USD 11 60.7 39.7 45.3
P/E Multiple
Earnings Growth PEG
US
Byrna Technologies Inc
NASDAQ:BYRN
Average P/E: 40.1
24.7
15%
1.6
US
RTX Corp
LSE:0R2N
38.1
28%
1.4
US
Raytheon Technologies Corp
NYSE:RTX
38.3
29%
1.3
NL
Airbus SE
PAR:AIR
33.5
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.5 N/A N/A
FR
Safran SA
PAR:SAF
30.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.9
8%
2.4
US
Lockheed Martin Corp
NYSE:LMT
29.7
11%
2.7
DE
Rheinmetall AG
XETRA:RHM
103.9
60%
1.7
US
General Dynamics Corp
NYSE:GD
22.7
12%
1.9
US
Howmet Aerospace Inc
NYSE:HWM
60.7
23%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBITDA: 25.9
27.6
57%
0.5
US
RTX Corp
LSE:0R2N
21.9
18%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
22
18%
1.2
NL
Airbus SE
PAR:AIR
19.9
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.7 N/A N/A
FR
Safran SA
PAR:SAF
22.3
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
18.1
10%
1.8
DE
Rheinmetall AG
XETRA:RHM
44.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
16.4
10%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
39.7
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBIT: 33.8
32.2
58%
0.6
US
RTX Corp
LSE:0R2N
33
31%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
33.1
31%
1.1
NL
Airbus SE
PAR:AIR
30.1
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -23.7 N/A N/A
FR
Safran SA
PAR:SAF
29.1
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
33
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
23
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
59.5
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.3
11%
1.8
US
Howmet Aerospace Inc
NYSE:HWM
45.3
20%
2.3

See Also

Summary
BYRN intrinsic value, competitors valuation, and company profile.
DCF Valuation
BYRN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BYRN stock valuation using valuation multiples.
Wall Street Estimates
BYRN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BYRN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.