US · BYRN
Byrna Technologies Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Andover, MA 01810
- Website
- byrna.com
Price · as of 2025-11-30
$5.75
Market cap 289.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $103.96 | +1,708% |
| Intrinsic Value(DCF) | $152.13 | +2,545.74% |
| Graham-Dodd Method(GD) | $4.94 | -14.1% |
| Graham Formula(GF) | $18.93 | +229.18% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $3.00 | ||||
| 2012 | $4.50 | ||||
| 2013 | $2.80 | ||||
| 2014 | $2.70 | $24.11 | $0.00 | $0.00 | $0.00 |
| 2015 | $2.10 | $61.17 | $0.00 | $0.00 | $0.00 |
| 2016 | $1.90 | $29.96 | $0.00 | $0.00 | $0.00 |
| 2017 | $1.50 | $42.73 | $126.39 | $0.00 | $0.00 |
| 2018 | $1.50 | $25.59 | $0.00 | $0.00 | $1.29 |
| 2019 | $2.20 | $62.17 | $111.73 | $0.00 | $0.00 |
| 2020 | $15.30 | $329.68 | $450,171.22 | $0.00 | $0.00 |
| 2021 | $11.15 | $234.55 | $7,303,391.68 | $2.49 | $0.00 |
| 2022 | $9.59 | $32.78 | $88,276.17 | $0.19 | $0.00 |
| 2023 | $9.84 | $92.89 | $218.07 | $0.00 | $0.96 |
| 2024 | $29.64 | $74.22 | $510.50 | $5.16 | $59.53 |
| 2025 | $14.69 | $103.96 | $460.46 | $4.94 | $18.93 |
AI valuation
Our deep-learning model estimates Byrna Technologies Inc.'s (BYRN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $103.96
- Current price
- $5.75
- AI upside
- +1,708%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$152.13
+2,545.74% upside
Graham-Dodd
$4.94
-14.1% upside
Graham Formula
$18.93
+229.18% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BYRN | Byrna Technologies Inc. | $5.75 | 289.74M | +1,708% | +2,546% | -14% | +229% | 34.37 | 5.06 | 2.82 | 23.16 | — | 5.51 | 60.51% | 10.02% | 8.20% | 16.13% | 22.84% | 12.39% | 0.06 | — | 3.73 | 1.54 | -0.70 | -2727.00% | 3774.00% | -19790.00% | -2.76% | -0.09 | -21.51% | 0.00% | 0.00% | 0.33% | 27.15 | -34.96 | 2.72 | 12.41 |
| AIRO | AIRO Group Holdings, Inc.… | $9.80 | 306.78M | — | — | — | — | — | — | — | — | — | — | 67.08% | -20.05% | -44.51% | -6.76% | -2.91% | -5.38% | 0.09 | -1.23 | 0.44 | 0.32 | -12.44 | 1923.00% | 10099.00% | -270.00% | — | 0.22 | 3.45% | — | 0.00% | — | — | — | — | — |
| CYRX | Cryoport, Inc. | $8.42 | 421.58M | +592% | -65% | — | — | -2.65 | 0.76 | 1.30 | -4.41 | -1.92 | 1.69 | 42.59% | -49.37% | -42.69% | -25.76% | -27.45% | -13.82% | 0.62 | -20.93 | 5.29 | 4.76 | -3.10 | 13763.00% | -170.00% | -2646.00% | -11.06% | -0.25 | -8.00% | 0.00% | 0.00% | 54.09% | -2.54 | -8.71 | 1.25 | -0.64 |
| EBF | Ennis, Inc. | $21.11 | 541.04M | +35% | -64% | — | -82% | 11.77 | 1.57 | 1.20 | 5.99 | — | 2.71 | 29.72% | 13.17% | 10.19% | 12.34% | 15.47% | 10.75% | 0.03 | — | 4.59 | 3.34 | -0.84 | -610.00% | -607.00% | -416.00% | 12.67% | 1.98 | 24.60% | 19.44% | 228.70% | 19.82% | 7.89 | 6.84 | 1.04 | 8.82 |
| EVTL | Vertical Aerospace Ltd. | $4.24 | 423.1M | — | — | — | — | -0.08 | -0.12 | — | -0.68 | -0.01 | -0.12 | 0.00% | — | — | 284.54% | 19.87% | -1185.34% | 0.00 | -0.09 | 2.56 | 2.39 | 0.34 | 112875.00% | — | -3929.00% | -76.46% | -2.79 | 15.18% | 0.00% | 0.00% | 0.00% | -0.67 | -0.87 | — | -37.31 |
| FBYD | Falcon's Beyond Global, I… | $6.48 | 241.98M | +1,798% | -31% | +25% | — | 0.70 | -11.68 | 15.52 | 0.96 | — | -11.68 | 100.00% | -235.24% | 327.01% | -452.49% | -959.88% | 239.96% | -4.60 | -8.36 | 0.09 | 0.06 | 0.27 | -12522.00% | -6303.00% | -4706.00% | -12.00% | -0.28 | -760.01% | 0.00% | 0.00% | 0.00% | -9.15 | -11.55 | 21.52 | -1.85 |
| KFRC | Kforce Inc. | $27.02 | 490.17M | +131% | -61% | — | -79% | 13.50 | 3.77 | 0.35 | 10.24 | — | 4.72 | 26.77% | 3.77% | 2.62% | 24.94% | 18.85% | 9.63% | 0.56 | — | 1.78 | 1.69 | 1.29 | -2519.00% | -543.00% | -4098.00% | 9.96% | 0.54 | 23.75% | 5.85% | 78.90% | 16.68% | 10.74 | 11.49 | 0.40 | 7.66 |
| ORN | Orion Group Holdings, Inc… | $13.73 | 547.84M | +92% | -83% | -70% | — | -121.66 | 1.33 | 0.25 | 8.48 | — | 1.33 | 11.45% | 1.45% | -0.21% | -1.21% | 5.87% | -0.39% | 0.63 | 0.86 | 1.41 | 1.35 | 2.11 | -9140.00% | 1189.00% | -11711.00% | -0.71% | 0.07 | -0.72% | 0.00% | 0.00% | 0.00% | 23.10 | -188.09 | 0.33 | 2.46 |
| PKE | Park Aerospace Corp. | $26.42 | 526.44M | +3% | -70% | — | -80% | 44.42 | 2.44 | 4.21 | 16.98 | — | 2.68 | 28.44% | 15.15% | 9.48% | 5.35% | 15.60% | 4.62% | 0.00 | — | 9.75 | 8.83 | -1.87 | -2162.00% | 1075.00% | 173.00% | 1.47% | 0.51 | 10.27% | 3.85% | 171.00% | 11.15% | 20.52 | 50.37 | 3.11 | 11.47 |
| SWBI | Smith & Wesson Brands, In… | $11.90 | 529.48M | +208% | -72% | -86% | — | 26.89 | 0.97 | 0.76 | 8.09 | — | 1.03 | 26.79% | 5.03% | 2.83% | 3.48% | 3.79% | 2.36% | 0.31 | 5.17 | 4.16 | 1.22 | 1.61 | -6512.00% | -1142.00% | -28371.00% | -8.04% | -0.11 | -6.60% | 6.40% | 172.00% | 13.45% | 18.86 | -15.53 | 0.95 | 3.93 |
| TATT | TAT Technologies Ltd. | $55.37 | 717.08M | +863% | +9% | -71% | -22% | 24.25 | 2.42 | 1.78 | 16.21 | 25.24 | 2.45 | 21.70% | 8.22% | 7.34% | 11.02% | 10.76% | 7.23% | 0.18 | 8.49 | 2.97 | 0.97 | 0.72 | 9608.00% | 3368.00% | 22904.00% | -4.04% | -0.15 | -9.58% | 0.00% | 0.00% | 0.54% | 22.66 | -25.89 | 1.86 | 5.11 |
About Byrna Technologies Inc.
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.
- CEO
- Bryan Scott Ganz
- Employees
- 167
- Beta
- 2.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($152.13 ÷ $5.75) − 1 = +2,545.74% (DCF, example).