|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.810 USD | +3.25% |
|
-2.31% | +62.82% |
| 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 | 680.8 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 62.63% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 680.8 | 680.8 | 680.8 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 62.63% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -72.6x | -229x | -381x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 0x | 3.4x | 9.5x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 11.9x | 9.02x | 7.37x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 11.9x | 9.02x | 7.37x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -54.5x | -159x | -541x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -48.8x | -150x | -301x |
| EV / FCF | - | - | - | - | -0x | -28.8x | -580x | -681x |
| FCF Yield | - | - | - | - | -4.05% | -3.48% | -0.17% | -0.15% |
| 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 | 3.810 | 3.810 | 3.810 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -72.57x | - | - | - | 681M | |
| 21.46x | 12.08x | 17.91x | 0.37% | 4,912B | |
| 21.42x | 10.42x | 14.13x | 1.16% | 1,833B | |
| 40.94x | 16.87x | 24.83x | 0.7% | 1,764B | |
| 11.67x | 7.06x | 8.54x | 0.06% | 959B | |
| 5.69x | 3.28x | 3.94x | 0.31% | 903B | |
| 91.78x | 16.02x | 59.98x | -.--% | 808B | |
| -249.09x | 8.44x | 25.13x | -.--% | 478B | |
| 220.75x | 47.07x | 99.71x | -.--% | 285B | |
| 36.78x | 12.63x | 24.29x | 2.03% | 258B | |
| Average | 12.88x | 14.87x | 30.94x | 0.52% | 1,220B | |
| Weighted average by Cap. | 21.38x | 12.43x | 21.69x | 0.5% |
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
