Switch theme
Sign up to access all valuation multiples
Byrna Technologies Inc is a designer, manufacturer, retailer, and distributor of technological solutions for security situations that do not require the use of lethal force. The company generates its revenue from the United States, South Africa, Europe, South America, Asia, and Canada.
2005
167
LTM Revenue $95.8M
LTM EBITDA $12.2M
$446M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Byrna has a last 12-month revenue of $95.8M and a last 12-month EBITDA of $12.2M.
In the most recent fiscal year, Byrna achieved revenue of $85.8M and an EBITDA of $8.2M.
Byrna expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Byrna valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $42.6M | $85.8M | XXX | XXX | XXX |
| Gross Profit | $26.3M | $23.6M | XXX | XXX | XXX |
| Gross Margin | 62% | 28% | XXX | XXX | XXX |
| EBITDA | -$6.5M | $8.2M | XXX | XXX | XXX |
| EBITDA Margin | -15% | 10% | XXX | XXX | XXX |
| Net Profit | -$7.9M | -$8.2M | XXX | XXX | XXX |
| Net Margin | -18% | -10% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Byrna's stock price is $20.
Byrna has current market cap of $463M, and EV of $446M.
See Byrna trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $446M | $463M | XXX | XXX | XXX | XXX | $0.51 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Byrna has market cap of $463M and EV of $446M.
Byrna's trades at 4.7x LTM EV/Revenue multiple, and 36.5x LTM EBITDA.
Analysts estimate Byrna's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Byrna and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $446M | XXX | XXX | XXX |
| EV/Revenue | 5.1x | XXX | XXX | XXX |
| EV/EBITDA | 51.0x | XXX | XXX | XXX |
| P/E | 37.1x | XXX | XXX | XXX |
| P/E/Growth | 2.5x | XXX | XXX | XXX |
| EV/FCF | 47.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpByrna's NTM/LTM revenue growth is 27%
Byrna's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.3M for the same period.
Over next 12 months, Byrna's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Byrna's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Byrna and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 101% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -225% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 37% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 54% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Theon | XXX | XXX | XXX | XXX | XXX | XXX |
| Austal | XXX | XXX | XXX | XXX | XXX | XXX |
| Codan | XXX | XXX | XXX | XXX | XXX | XXX |
| Droneshield | XXX | XXX | XXX | XXX | XXX | XXX |
| Electro Optic Systems | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Byrna acquired XXX companies to date.
Last acquisition by Byrna was XXXXXXXX, XXXXX XXXXX XXXXXX . Byrna acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Byrna founded? | Byrna was founded in 2005. |
| Where is Byrna headquartered? | Byrna is headquartered in United States of America. |
| How many employees does Byrna have? | As of today, Byrna has 167 employees. |
| Who is the CEO of Byrna? | Byrna's CEO is Mr. Bryan S. Ganz. |
| Is Byrna publicy listed? | Yes, Byrna is a public company listed on NAS. |
| What is the stock symbol of Byrna? | Byrna trades under BYRN ticker. |
| When did Byrna go public? | Byrna went public in 2006. |
| Who are competitors of Byrna? | Similar companies to Byrna include e.g. Theon, Austal, Codan, Droneshield. |
| What is the current market cap of Byrna? | Byrna's current market cap is $463M |
| What is the current revenue of Byrna? | Byrna's last 12-month revenue is $95.8M. |
| What is the current EBITDA of Byrna? | Byrna's last 12-month EBITDA is $12.2M. |
| What is the current EV/Revenue multiple of Byrna? | Current revenue multiple of Byrna is 4.7x. |
| What is the current EV/EBITDA multiple of Byrna? | Current EBITDA multiple of Byrna is 36.5x. |
| What is the current revenue growth of Byrna? | Byrna revenue growth between 2023 and 2024 was 101%. |
| Is Byrna profitable? | Yes, Byrna is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
