|
Real-time Estimate
Cboe BZX
03:50:55 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.755 USD | -6.82% |
|
+9.76% | +58.55% |
| 10-21 | Kopin Corporation - Special Call | |
| 10-09 | Kopin Gets Additional $18.6 Million US Army Contract for Color MicroLED Technology | MT |
Company Valuation: Kopin Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 723.5 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 72.81% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 723.5 | 723.5 | 723.5 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 72.81% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -176x | -1,409x | 1,210x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 1x | 16.1x | -6x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 11.9x | 9.1x | 7.92x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 11.9x | 9.1x | 7.92x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -72.7x | -632x | -552x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -62x | -314x | 760x |
| EV / FCF | - | - | - | - | -0x | -46.6x | -216x | 922x |
| FCF Yield | - | - | - | - | -4.05% | -2.15% | -0.46% | 0.11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.15 | -0.21 | -0.18 | -0.33 | 0.01 | -0.0229 | -0.00286 | 0.00333 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 45.67 | 47.4 | 40.39 | 50.34 | 39.32 | 60.61 | 79.51 | 91.29 |
| EBITDA 1 | -13.11 | -19.8 | -16.57 | -14.49 | -9.025 | -9.958 | -1.145 | -1.31 |
| EBIT 1 | -13.78 | -21.79 | -17.18 | -43.26 | -9.854 | -11.66 | -2.306 | 0.9513 |
| Net income 1 | -13.73 | -19.33 | -19.75 | -44.03 | 2.549 | -4.214 | -0.5477 | 0.5963 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 4.370 | 1.040 | 2.050 | 1.390 | 2.380 | 4.030 | 4.030 | 4.030 |
| Nbr of stocks (in thousands) | 89,561 | 92,644 | 110,430 | 153,290 | 175,900 | 179,516 | - | - |
| Announcement Date | 8/3/22 | 14/3/23 | 14/3/24 | 17/4/25 | 13/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -176.29x | - | - | - | 723M | |
| 21.37x | 12.19x | 18.38x | 0.35% | 5,159B | |
| 21.88x | 10.72x | 14.49x | 1.12% | 1,922B | |
| 37.24x | 15.77x | 23.16x | 0.75% | 1,647B | |
| 5.4x | 3.33x | 3.71x | 0.07% | 1,057B | |
| 98.54x | 17.9x | 67.9x | -.--% | 925B | |
| 4.16x | 2.66x | 3.21x | 1.86% | 829B | |
| -40.14x | 7.98x | 22.29x | -.--% | 484B | |
| 34.54x | 12.96x | 23.61x | 1.84% | 286B | |
| Average | 0.74x | 10.44x | 22.09x | 0.75% | 1,368B | |
| Weighted average by Cap. | 24.71x | 11.32x | 20.13x | 0.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- KOPN Stock
- Valuation Kopin Corporation
Select your edition
All financial news and data tailored to specific country editions
