Valuation Kopin Corporation

Stocks

Market Closed - Nasdaq 23:00:00 13/08/2026 +03			5-day change	1st Jan Change
4.830 ^USD	-3.78%		+18.38%	+106.41%

08-12	Fabric.AI and Kopin Expand Neural I/o? Program with Several New Non-Disclosure Agreements Across the AI Interconnect Ecosystem	CI
08-12	Kopin Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 27, 2026	CI

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	867.1	-	-
Change	-	-75.38%	134.96%	-5.88%	96.48%	107.11%	-	-
Enterprise Value (EV)	391.4	96.35	226.4	213.1	418.6	867.1	867.1	867.1
Change	-	-75.38%	134.96%	-5.88%	96.48%	107.11%	0%	0%
P/E	-29.1x	-4.95x	-11.4x	-4.21x	238x	-207x	1,208x	-483x
PBR	9.76x	-	-	-	-	-	-	-
PEG	-	-0.1x	0.8x	-0.1x	-2x	1x	-10x	1x
Capitalization / Revenue	8.57x	2.03x	5.6x	4.23x	10.6x	14.3x	11x	9.54x
EV / Revenue	0x	0x	0x	0x	0x	14.3x	11x	9.54x
EV / EBITDA	-0x	-0x	-0x	-0x	-0x	-87.1x	-757x	-662x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-70.7x	-541x	-375x
EV / FCF	-	-	-	-	-0x	-46.3x	-804x	-1,260x
FCF Yield	-	-	-	-	-4.05%	-2.16%	-0.12%	-0.08%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.15	-0.21	-0.18	-0.33	0.01	-0.0233	0.004	-0.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	45.67	47.4	40.39	50.34	39.32	60.74	79.12	90.88
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	-12.26	-1.604	-2.31
Net income ¹	-13.73	-19.33	-19.75	-44.03	2.549	-4.811	0.4934	-2.61
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	4.370	1.040	2.050	1.390	2.380	4.830	4.830	4.830
Nbr of stocks (in thousands)	89,561	92,644	110,430	153,290	175,900	179,516	-	-
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOPIN CORPORATION	-207.03x	-	-	-	867M
NVIDIA CORPORATION	23.86x	13.45x	19.92x	0.34%	5,457B
BROADCOM INC.	46.4x	18.98x	27.94x	0.63%	1,988B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.74x	11.14x	15.09x	1.11%	1,966B
MICRON TECHNOLOGY, INC.	13.08x	7.94x	9.6x	0.06%	1,073B
AMD (ADVANCED MICRO DEVICES)	84.46x	15.28x	57.41x	-.--%	789B
SK HYNIX INC.	4.53x	2.8x	3.37x	0.24%	819B
INTEL CORPORATION	-45.32x	9.08x	25.26x	-.--%	549B
ARM HOLDINGS PLC	220.82x	48.5x	98.82x	-.--%	298B
TEXAS INSTRUMENTS INCORPORATED	32.17x	11.67x	21.64x	2.1%	250B
Average	19.57x	15.43x	31.00x	0.5%	1,319B
Weighted average by Cap.	30.34x	13.51x	22.82x	0.46%