investorscraft@gmail.com

Intrinsic Value of Byrna Technologies Inc. (BYRN)

Previous Close$22.97
Intrinsic Value
Upside potential
Previous Close
$22.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Byrna Technologies Inc. operates in the non-lethal security solutions industry, specializing in innovative personal defense products. The company's core revenue model is driven by direct-to-consumer sales and commercial distribution of its flagship Byrna HD launcher, along with related accessories and chemical irritants. Byrna differentiates itself through proprietary technology, offering a safer alternative to traditional firearms, which appeals to both civilian and law enforcement markets. The company has carved a niche in the growing non-lethal weapons sector, capitalizing on increasing demand for less-than-lethal self-defense options amid rising public safety concerns. Byrna's market positioning is strengthened by its focus on product innovation, regulatory compliance, and strategic marketing to security-conscious consumers. The company competes with established players in the personal defense space but maintains an edge through its patented technology and e-commerce-driven distribution model.

Revenue Profitability And Efficiency

Byrna reported $85.8 million in revenue for FY 2024, with net income of $12.8 million, reflecting improved profitability. The company generated $11.7 million in operating cash flow, demonstrating solid operational efficiency. Capital expenditures of $2.3 million suggest disciplined reinvestment in the business. The diluted EPS of $0.55 indicates meaningful earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company's positive net income and operating cash flow highlight its ability to convert sales into earnings effectively. With modest capital expenditures relative to cash flow, Byrna demonstrates capital efficiency. The absence of significant debt enhances its ability to reinvest in growth initiatives or pursue strategic opportunities without financial strain.

Balance Sheet And Financial Health

Byrna maintains a strong balance sheet with $16.8 million in cash and equivalents against only $2.6 million in total debt, indicating robust liquidity. The negligible debt load provides financial flexibility. The company's equity base appears stable with 22.5 million shares outstanding, suggesting a conservative capital structure.

Growth Trends And Dividend Policy

Revenue growth trends appear positive given the FY 2024 results, though comparable historical data would provide better context. The company currently does not pay dividends, opting instead to reinvest cash flows into business expansion and product development. This aligns with its growth-stage profile in the emerging non-lethal defense market.

Valuation And Market Expectations

The company's valuation metrics reflect market expectations for continued growth in the non-lethal defense sector. The positive earnings and cash flow generation support a fundamental valuation approach. Investors appear to be pricing in expectations for market expansion and potential adoption by institutional security customers.

Strategic Advantages And Outlook

Byrna's strategic advantages include its proprietary technology, regulatory compliance, and direct-to-consumer distribution model. The outlook appears favorable given increasing demand for non-lethal alternatives in personal security. Potential risks include regulatory changes and competition, but the company's niche positioning and financial health provide a solid foundation for future growth.

Sources

Company filings, CIK 0001354866

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount