Byrna Technologies Inc
NASDAQ:BYRN

Watchlist Manager
Byrna Technologies Inc Logo
Byrna Technologies Inc
NASDAQ:BYRN
Watchlist
Price: 24.17 USD 11.18% Market Closed
Market Cap: 550.1m USD
Have any thoughts about
Byrna Technologies Inc?
Write Note

Intrinsic Value

The intrinsic value of one BYRN stock under the Base Case scenario is 7.5 USD. Compared to the current market price of 24.17 USD, Byrna Technologies Inc is Overvalued by 69%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BYRN Intrinsic Value
7.5 USD
Overvaluation 69%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Byrna Technologies Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for BYRN cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about BYRN?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Byrna Technologies Inc

Provide an overview of the primary business activities
of Byrna Technologies Inc.

What unique competitive advantages
does Byrna Technologies Inc hold over its rivals?

What risks and challenges
does Byrna Technologies Inc face in the near future?

Has there been any significant insider trading activity
in Byrna Technologies Inc recently?

Summarize the latest earnings call
of Byrna Technologies Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Byrna Technologies Inc.

Provide P/S
for Byrna Technologies Inc.

Provide P/E
for Byrna Technologies Inc.

Provide P/OCF
for Byrna Technologies Inc.

Provide P/FCFE
for Byrna Technologies Inc.

Provide P/B
for Byrna Technologies Inc.

Provide EV/S
for Byrna Technologies Inc.

Provide EV/GP
for Byrna Technologies Inc.

Provide EV/EBITDA
for Byrna Technologies Inc.

Provide EV/EBIT
for Byrna Technologies Inc.

Provide EV/OCF
for Byrna Technologies Inc.

Provide EV/FCFF
for Byrna Technologies Inc.

Provide EV/IC
for Byrna Technologies Inc.

Show me price targets
for Byrna Technologies Inc made by professional analysts.

What are the Revenue projections
for Byrna Technologies Inc?

How accurate were the past Revenue estimates
for Byrna Technologies Inc?

What are the Net Income projections
for Byrna Technologies Inc?

How accurate were the past Net Income estimates
for Byrna Technologies Inc?

What are the EPS projections
for Byrna Technologies Inc?

How accurate were the past EPS estimates
for Byrna Technologies Inc?

What are the EBIT projections
for Byrna Technologies Inc?

How accurate were the past EBIT estimates
for Byrna Technologies Inc?

Compare the revenue forecasts
for Byrna Technologies Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Byrna Technologies Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Byrna Technologies Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Byrna Technologies Inc compared to its peers.

Compare the P/E ratios
of Byrna Technologies Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Byrna Technologies Inc with its peers.

Analyze the financial leverage
of Byrna Technologies Inc compared to its main competitors.

Show all profitability ratios
for Byrna Technologies Inc.

Provide ROE
for Byrna Technologies Inc.

Provide ROA
for Byrna Technologies Inc.

Provide ROIC
for Byrna Technologies Inc.

Provide ROCE
for Byrna Technologies Inc.

Provide Gross Margin
for Byrna Technologies Inc.

Provide Operating Margin
for Byrna Technologies Inc.

Provide Net Margin
for Byrna Technologies Inc.

Provide FCF Margin
for Byrna Technologies Inc.

Show all solvency ratios
for Byrna Technologies Inc.

Provide D/E Ratio
for Byrna Technologies Inc.

Provide D/A Ratio
for Byrna Technologies Inc.

Provide Interest Coverage Ratio
for Byrna Technologies Inc.

Provide Altman Z-Score Ratio
for Byrna Technologies Inc.

Provide Quick Ratio
for Byrna Technologies Inc.

Provide Current Ratio
for Byrna Technologies Inc.

Provide Cash Ratio
for Byrna Technologies Inc.

What is the historical Revenue growth
over the last 5 years for Byrna Technologies Inc?

What is the historical Net Income growth
over the last 5 years for Byrna Technologies Inc?

What is the current Free Cash Flow
of Byrna Technologies Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Byrna Technologies Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Byrna Technologies Inc

Current Assets 44m
Cash & Short-Term Investments 20.1m
Receivables 2.1m
Other Current Assets 21.8m
Non-Current Assets 15m
PP&E 5.9m
Intangibles 5.7m
Other Non-Current Assets 3.5m
Current Liabilities 12.5m
Accounts Payable 7.2m
Accrued Liabilities 4.6m
Other Current Liabilities 818k
Non-Current Liabilities 1.9m
Other Non-Current Liabilities 1.9m
Efficiency

Earnings Waterfall
Byrna Technologies Inc

Revenue
73.4m USD
Cost of Revenue
-29.2m USD
Gross Profit
44.3m USD
Operating Expenses
-42.5m USD
Operating Income
1.7m USD
Other Expenses
583k USD
Net Income
2.3m USD

Free Cash Flow Analysis
Byrna Technologies Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BYRN Profitability Score
Profitability Due Diligence

Byrna Technologies Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
ROIC is Increasing
40/100
Profitability
Score

Byrna Technologies Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

BYRN Solvency Score
Solvency Due Diligence

Byrna Technologies Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
79/100
Solvency
Score

Byrna Technologies Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BYRN Price Targets Summary
Byrna Technologies Inc

Wall Street analysts forecast BYRN stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BYRN is 23.14 USD with a low forecast of 20.2 USD and a high forecast of 26.25 USD.

Lowest
Price Target
20.2 USD
16% Downside
Average
Price Target
23.14 USD
4% Downside
Highest
Price Target
26.25 USD
9% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BYRN?

Click here to dive deeper.

Dividends

Byrna Technologies Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BYRN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

BYRN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

BYRN News

Other Videos

Profile

Byrna Technologies Inc Logo
Byrna Technologies Inc

Country

United States of America

Industry

Aerospace & Defense

Market Cap

543.8m USD

Dividend Yield

0%

Description

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.

Contact

MASSACHUSETTS
Andover
100 Burtt Road, Suite 115
+19788685011.0
byrna.com

IPO

2013-06-21 00:00:00

Employees

-

Officers

CEO, President & Director
Mr. Bryan Scott Ganz J.D.
Chief Revenue & Marketing Officer
Mr. Luan Pham
Chief Financial Officer
Ms. Laurilee Kearnes
Chief Operating Officer
Mr. John Brasseur
Chief Accounting Officer
Mr. James Dunfey
Executive Vice President of International Sales & Marketing
Mr. Etienne Roux
Show More
Chief People Officer
Ms. Sandra Driscoll
Chief Commercial Officer
Mr. Reilly Schueler
Chief Governmental Affairs Officer
Chief R. J. Boatman
Chief Public Safety Officer
Mr. Andy Pollack
Show Less

See Also

Discover More
What is the Intrinsic Value of one BYRN stock?

The intrinsic value of one BYRN stock under the Base Case scenario is 7.5 USD.

Is BYRN stock undervalued or overvalued?

Compared to the current market price of 24.17 USD, Byrna Technologies Inc is Overvalued by 69%.

Back to Top