|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.580 USD | -5.79% |
|
-6.04% | +52.99% |
| 07-03 | Kopin Corporation - Special Call | |
| 06-29 | Kopin Corporation Secures Multiple Orders for Sentinel FPV Prototypes as Drone Dominance Program Accelerates | CI |
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 | 639.7 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 52.81% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 639.7 | 639.7 | 639.7 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 52.81% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -68.2x | -215x | -358x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 0x | 3.2x | 8.9x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 11.2x | 8.48x | 6.92x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 11.2x | 8.48x | 6.92x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -51.2x | -149x | -508x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -45.9x | -141x | -283x |
| EV / FCF | - | - | - | - | -0x | -27x | -545x | -640x |
| FCF Yield | - | - | - | - | -4.05% | -3.7% | -0.18% | -0.16% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.15 | -0.21 | -0.18 | -0.33 | 0.01 | -0.0525 | -0.0167 | -0.01 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 45.67 | 47.4 | 40.39 | 50.34 | 39.32 | 57.32 | 75.46 | 92.4 |
| EBITDA 1 | -13.11 | -19.8 | -16.57 | -14.49 | -9.025 | -12.5 | -4.29 | -1.259 |
| EBIT 1 | -13.78 | -21.79 | -17.18 | -43.26 | -9.854 | -13.95 | -4.551 | -2.259 |
| Net income 1 | -13.73 | -19.33 | -19.75 | -44.03 | 2.549 | -10.21 | -3.412 | -2.559 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 4.370 | 1.040 | 2.050 | 1.390 | 2.380 | 3.580 | 3.580 | 3.580 |
| Nbr of stocks (in thousands) | 89,561 | 92,644 | 110,430 | 153,290 | 175,900 | 178,697 | - | - |
| Announcement Date | 3/8/22 A | 3/14/23 A | 3/14/24 A | 4/17/25 A | 4/13/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -68.19x | - | - | - | 640M | |
| 21.88x | 12.32x | 18.28x | 0.37% | 5,010B | |
| 22.11x | 10.78x | 14.65x | 1.15% | 1,884B | |
| 42.17x | 17.37x | 25.57x | 0.68% | 1,817B | |
| 12.67x | 7.68x | 9.29x | 0.06% | 1,040B | |
| 5.44x | 3.11x | 3.74x | 0.32% | 878B | |
| 97.19x | 16.85x | 62.33x | -.--% | 851B | |
| -40.02x | 7.73x | 21.84x | -.--% | 466B | |
| 215.27x | 45.78x | 97.11x | -.--% | 278B | |
| 32.89x | 11.93x | 22.11x | 2.05% | 255B | |
| Average | 34.14x | 14.84x | 30.55x | 0.52% | 1,248B | |
| Weighted average by Cap. | 30.29x | 12.66x | 21.99x | 0.49% |
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
