|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.270 USD | +4.66% |
|
+21.31% | +82.48% |
| 08-03 | Fabric.AI, Inc. And Kopin Corporation Publish Joint White Paper On MicroLED Optical Interconnect Technology For Next-Generation AI Data Centers | CI |
| 07-03 | Kopin Corporation - Special Call |
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 | 763 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 82.26% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 763 | 763 | 763 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 82.26% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -81.3x | -256x | -427x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 0x | 3.8x | 10.7x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 13.3x | 10.1x | 8.26x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 13.3x | 10.1x | 8.26x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -61x | -178x | -606x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -54.7x | -168x | -338x |
| EV / FCF | - | - | - | - | -0x | -32.2x | -650x | -763x |
| FCF Yield | - | - | - | - | -4.05% | -3.1% | -0.15% | -0.13% |
| 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 | 4.270 | 4.270 | 4.270 |
| Nbr of stocks (in thousands) | 89,561 | 92,644 | 110,430 | 153,290 | 175,900 | 178,697 | - | - |
| Announcement Date | 08/03/22 | 14/03/23 | 14/03/24 | 17/04/25 | 13/04/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -81.33x | - | - | - | 763M | |
| 23.69x | 13.37x | 19.79x | 0.34% | 5,424B | |
| 47.5x | 19.43x | 28.59x | 0.61% | 2,035B | |
| 22.2x | 10.85x | 14.7x | 1.14% | 1,903B | |
| 12.09x | 7.31x | 8.83x | 0.06% | 991B | |
| 84.52x | 15.28x | 57.45x | -.--% | 789B | |
| 4.07x | 2.44x | 2.94x | 0.27% | 735B | |
| -44.04x | 8.48x | 23.67x | -.--% | 513B | |
| 223.23x | 49.13x | 99.9x | -.--% | 302B | |
| 33.66x | 12.19x | 22.62x | 2.01% | 261B | |
| Average | 32.56x | 15.39x | 30.94x | 0.49% | 1,295B | |
| Weighted average by Cap. | 31.08x | 13.60x | 23.00x | 0.47% |
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
