Byrna Technologies Inc.

Byrna Technologies Inc.

BYRNยทNASDAQ

$6.17

+1.3%
IndustrialsAerospace & Defense

Byrna Technologies Inc., a less-lethal defense technology company, develops and manufactures less-lethal munitions. It offers a Byrna line of handheld personal security devices, including the Byrna SD and Byrna SD .68 caliber handheld personal security devices that are designed to be used by civilians and private security professionals, as well as Byrna HD magazines, shoulder-fired launchers, and projectiles. The company also offers accessories and related safety products, including the Byrna Banshee, Byrna Shield, compressed carbon dioxide canisters, sighting systems, holsters, and Byrna-branded apparels. It operates in the United States and South Africa. The company was formerly known as Security Devices International, Inc. and changed its name to Byrna Technologies Inc. in March 2020. Byrna Technologies Inc. was incorporated in 2005 and is headquartered in Andover, Massachusetts.

At a Glance

Live Snapshot
Market Cap$139.97M
EPS0.4300
P/E Ratio14.35
Earnings Date07/06/2026
Byrna Technologies Inc.

Byrna Technologies Inc. Fair Value Envelope

BYRN ยท NASDAQ

Our analysis suggests that BYRN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.17, this represents a potential HIDDEN relative to our calculated worth for Byrna Technologies Inc..

Intrinsic Value
Current Price: $6.17

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$2.7M
+ Cash & Equivalents$13.7M
Firm Value$11.1M
- Debt$4.0M
Equity Value$7.1M
/ Shares Outstanding22,717,171B
DCF Value$0
OVERVALUED BY 95%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$786.0K
-$393.0K
-$196.5K
-$98.3K
-$49.1K
-$24.6K
-$12.3K
-$6.1K
-$3.1K
-$1.5K
Maintenance CapEx
-$762.3K
-$381.2K
-$190.6K
-$95.3K
-$47.6K
-$23.8K
-$11.9K
-$6.0K
-$3.0K
-$1.5K
Owner Earnings
-$1.5M
-$774.2K
-$387.1K
-$193.5K
-$96.8K
-$48.4K
-$24.2K
-$12.1K
-$6.0K
-$3.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$1.4M
-$663.7K
-$307.3K
-$142.3K
-$65.9K
-$30.5K
-$14.1K
-$6.5K
-$3.0K
-$1.4K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.