Byrna Technologies Inc
NASDAQ:BYRN

Watchlist Manager
Byrna Technologies Inc Logo
Byrna Technologies Inc
NASDAQ:BYRN
Watchlist
Price: 28.82 USD -1.3% Market Closed
Market Cap: 655.9m USD
Have any thoughts about
Byrna Technologies Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one BYRN stock under the Base Case scenario is 11.91 USD. Compared to the current market price of 28.82 USD, Byrna Technologies Inc is Overvalued by 59%.

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
11.91 USD
Overvaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.8
P/S
P/S
Price to Sales
8.8
vs History
53
vs Industry
37
Median 3Y
4.2
Median 5Y
5.8
Industry
3.6
Forward
7.4
More Details
283.1
P/E
P/E
Price to Earnings
283.1
vs History
1
vs Industry
Median 3Y
-21.6
Median 5Y
-17.4
Industry
33
Forward
164.3
More Details
54
P/OCF
P/OCF
Price to OCF
54
vs History
20
vs Industry
33
Median 3Y
-12.8
Median 5Y
-10.5
Industry
21.4
More Details
64.5
P/FCFE
P/FCFE
Price to FCFE
64.5
vs History
19
vs Industry
25
Median 3Y
-10.1
Median 5Y
-10
Industry
28.1
More Details
14.6
P/B
P/B
Price to Book Value
14.6
vs History
26
vs Industry
22
Median 3Y
4.1
Median 5Y
4.6
Industry
3.3
More Details
8.6
EV/S
EV/S
Enterprise Value to Sales
8.6
vs History
53
vs Industry
40
Median 3Y
3.7
Median 5Y
5.1
Industry
3.6
Forward
7.2
More Details
14.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.2
vs History
53
vs Industry
70
Median 3Y
6.6
Median 5Y
9.4
Industry
12.3
More Details
198.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
198.7
vs History
6
vs Industry
Median 3Y
-22.9
Median 5Y
-24.4
Industry
19.6
Forward
72
More Details
368.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
368.1
vs History
1
vs Industry
Median 3Y
-20.3
Median 5Y
-23
Industry
25.9
Forward
154.2
More Details
52.4
EV/OCF
EV/OCF
Enterprise Value to OCF
52.4
vs History
20
vs Industry
39
Median 3Y
-11
Median 5Y
-9.7
Industry
22.8
More Details
62.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
62.5
vs History
15
vs Industry
33
Median 3Y
-8.9
Median 5Y
-8.9
Industry
32.7
More Details
19.8
EV/IC
EV/IC
Enterprise Value to IC
19.8
vs History
46
vs Industry
13
Median 3Y
5.8
Median 5Y
10.2
Industry
2.4
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
648.4m USD 8.8 283.1 198.7 368.1
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.9B USD 2 32.8 17.9 30.2
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average P/E: 57.7
283.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.8
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBITDA: 35.4
198.7
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.9
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Byrna Technologies Inc
NASDAQ:BYRN
Average EV/EBIT: 58.5
368.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.2
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

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 211,000+ value investors using Alpha Spread
Create a 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

© 2024 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.