Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Capital Goods
/
Byrna Technologies
BYRN
Byrna Technologies
Non Lethal Self Defense Will Captivate Global Markets
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
13 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$46.00
52.5% undervalued
intrinsic discount
23 Jul
US$21.86
Loading
1Y
163.4%
7D
-6.9%
Author's Valuation
US$46.0
52.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$46.0
52.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-13m
240m
2014
2017
2020
2023
2025
2026
2028
Revenue US$240.0m
Earnings US$30.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
22.38%
Aerospace & Defense revenue growth rate
0.40%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.17%
Calculation
US$30.03m
Earnings '28
x
43.24x
PE Ratio '28
=
US$1.30b
Market Cap '28
US$1.30b
Market Cap '28
/
23.30m
No. shares '28
=
US$55.73
Share Price '28
US$55.73
Share Price '28
Discounted to 2025 @ 7.07% p.a.
=
US$45.41
Fair Value '25