DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Byrna Technologies Inc. (BYRN)

Industrials | Aerospace & Defense

Today's Price

$4.30

Today's Fair Value

$3.24 -24.65%

Margin of Safety

-32.72%

Projected Value (5Y)

$5.22 +21.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 19.91% | CAGR (5y): 13.75%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 48.22x)

Discount Rate