Byrna Technologies Inc
NASDAQ:BYRN

Watchlist Manager
Byrna Technologies Inc Logo
Byrna Technologies Inc
NASDAQ:BYRN
Watchlist
Price: 14.84 USD -2.75% Market Closed
Market Cap: $337.3m

Relative Value

The Relative Value of one BYRN stock under the Base Case scenario is 16.61 USD. Compared to the current market price of 14.84 USD, Byrna Technologies Inc is Undervalued by 11%.

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
16.61 USD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BYRN Competitors Multiples
Byrna Technologies Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Byrna Technologies Inc
NASDAQ:BYRN
330.9m USD 3.1 21.2 23.5 27.4
US
RTX Corp
LSE:0R2N
270.1B USD 3 39.6 21.5 31.6
US
Raytheon Technologies Corp
NYSE:RTX
267.3B USD 3 39.7 21.5 31.7
US
Boeing Co
NYSE:BA
191.4B USD 2.1 101.3 -60 -38.3
NL
Airbus SE
PAR:AIR
154B EUR 2.1 30.5 18.1 27.4
FR
Safran SA
PAR:SAF
127.3B EUR 4.3 29.4 21.3 27.8
UK
Rolls-Royce Holdings PLC
LSE:RR
103.3B GBP 5.3 18 24.6 31.3
US
Lockheed Martin Corp
NYSE:LMT
137.4B USD 1.9 32.7 19.7 25
DE
Rheinmetall AG
XETRA:RHM
84B EUR 7.6 100.1 43.1 57.2
US
Northrop Grumman Corp
NYSE:NOC
98B USD 2.3 23.4 18.9 25.4
US
General Dynamics Corp
NYSE:GD
96.2B USD 1.9 22.8 16.5 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBITDA: 22.9
23.5
57%
0.4
US
RTX Corp
LSE:0R2N
21.5
10%
2.1
US
Raytheon Technologies Corp
NYSE:RTX
21.5
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -60 N/A N/A
NL
Airbus SE
PAR:AIR
18.1
19%
1
FR
Safran SA
PAR:SAF
21.3
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
24.6
17%
1.4
US
Lockheed Martin Corp
NYSE:LMT
19.7
10%
2
DE
Rheinmetall AG
XETRA:RHM
43.1
41%
1.1
US
Northrop Grumman Corp
NYSE:NOC
18.9
7%
2.7
US
General Dynamics Corp
NYSE:GD
16.5
10%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBIT: 30.4
27.4
58%
0.5
US
RTX Corp
LSE:0R2N
31.6
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.7
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -38.3 N/A N/A
NL
Airbus SE
PAR:AIR
27.4
26%
1.1
FR
Safran SA
PAR:SAF
27.8
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.3
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
25
12%
2.1
DE
Rheinmetall AG
XETRA:RHM
57.2
45%
1.3
US
Northrop Grumman Corp
NYSE:NOC
25.4
9%
2.8
US
General Dynamics Corp
NYSE:GD
19.3
11%
1.8