Bryn Inc. (BRRN) intrinsic value & 10-year financials
Bryn Inc. (BRRN) has no Graham intrinsic value right now because the formula needs positive earnings.
- Graham intrinsic value
- —
- Share price (Oct 18, 2026)
- $2,100.00
- Market cap
- $767.1B
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- 105.5%
- ROIC (10-yr avg)
- 887.3%
- Free cash flow (FY2025)
- —
BRRN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$40.0K | $0.00 | — | — | 52.3% |
| FY2024 | — | -$45.0K | $0.00 | — | — | 103.8% |
| FY2023 | — | -$21.2K | $0.00 | — | — | 108.8% |
| FY2022 | — | -$4.8K | $0.00 | — | — | 72.9% |
| FY2021 | — | -$87.7M | -$0.24 | — | — | 5803.0% |
| FY2020 | — | -$21.0M | — | — | — | 702.3% |
| FY2019 | — | — | — | — | — | — |
| FY2018 | — | — | — | — | — | — |
| FY2012 | $40.9K | -$2.7M | — | — | -5587.2% | 214.6% |
| FY2011 | $19.9K | -$119.3K | — | — | -599.3% | 41.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Bryn Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Bryn Inc. has earned high returns on invested capital, averaging 55.7% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Bryn Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Bryn Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.