Byrna Technologies Inc
NASDAQ:BYRN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (15), the stock would be worth $9.44 (55% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.7 | $6.1 |
0%
|
| 3-Year Average | 15 | $9.44 |
+55%
|
| Industry Average | 21.3 | $13.44 |
+120%
|
| Country Average | 14.4 | $9.06 |
+49%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$119.6m
|
/ |
Mar 2026
$13.4m
|
= |
|
|
$119.6m
|
/ |
Dec 2026
$21.1m
|
= |
|
|
$119.6m
|
/ |
Dec 2027
$29.4m
|
= |
|
|
$119.6m
|
/ |
Dec 2028
$35.7m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Byrna Technologies Inc
NASDAQ:BYRN
|
138.4m USD | 9.7 | 15.7 | |
| US |
|
RTX Corp
LSE:0R2N
|
245.1B USD | 19.1 | 33.8 | |
| US |
|
Raytheon Technologies Corp
NYSE:RTX
|
241.5B USD | 18.8 | 33.3 | |
| US |
|
Boeing Co
NYSE:BA
|
183.7B USD | -57.7 | 97.2 | |
| NL |
|
Airbus SE
PAR:AIR
|
132.7B EUR | 13.7 | 24.5 | |
| FR |
|
Safran SA
PAR:SAF
|
116.3B EUR | 19.3 | 16.2 | |
| UK |
|
Rolls-Royce Holdings PLC
LSE:RR
|
98B GBP | 17.8 | 16.3 | |
| US |
|
Lockheed Martin Corp
NYSE:LMT
|
121.3B USD | 14.5 | 24.2 | |
| US |
|
Howmet Aerospace Inc
NYSE:HWM
|
98.9B USD | 41.7 | 65.6 | |
| US |
|
General Dynamics Corp
NYSE:GD
|
86.2B USD | 14.5 | 20.5 | |
| UK |
|
BAE Systems PLC
LSE:BA
|
62.4B GBP | 17.1 | 29.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 14.4 |
| 70th Percentile | 21.5 |
| Max | 1 767 274.1 |
Other Multiples
Byrna Technologies Inc
Glance View
Byrna Technologies, Inc. engages in the development and manufacturing of less lethal equipment and munitions. The company is headquartered in Andover, Massachusetts. The company went IPO on 2013-06-21. The company is focused on providing law enforcement and private security customers with non-lethal alternatives to firearms. Its product portfolio includes handheld personal security devices and shoulder-fired launchers designed for use by consumers and professional security customers; line of projectiles that are fired by Byrna devices, including chemical irritant, kinetic and inert rounds, accessories and related safety products, including the Byrna Banshee, Byrna Shield, compressed carbon dioxide (CO2) canisters, sighting systems, holsters and Byrna-branded apparel. The company offers Blunt Impact Projectile line of non-lethal munitions for 40-millimeter rifled launchers utilized by law enforcement, correctional services, and military customers. Its product Byrna Shield is a ballistic-rated backpack that can be fitted with multiple armor panels that utilize a deployment system to protect the wearer from both the front and back.
