|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.230 USD | +12.50% |
|
+11.76% | +80.77% |
| 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 | 671.9 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 60.49% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 671.9 | 671.9 | 671.9 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 60.49% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -80.6x | -254x | -423x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 0x | 3.7x | 10.6x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 11.7x | 8.9x | 7.27x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 11.7x | 8.9x | 7.27x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -53.7x | -157x | -534x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -48.2x | -148x | -297x |
| EV / FCF | - | - | - | - | -0x | -28.4x | -572x | -672x |
| FCF Yield | - | - | - | - | -4.05% | -3.52% | -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 | 4.230 | 4.230 | 4.230 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -71.62x | - | - | - | 672M | |
| 22.47x | 12.65x | 18.77x | 0.36% | 5,130B | |
| 24.16x | 11.51x | 15.52x | 1.06% | 1,953B | |
| 42.89x | 17.69x | 26.04x | 0.67% | 1,851B | |
| 13.52x | 8.24x | 9.97x | 0.05% | 1,110B | |
| 5.89x | 3.42x | 4.1x | 0.3% | 937B | |
| 101.29x | 17.76x | 66.51x | -.--% | 894B | |
| -277.57x | 9.53x | 28.36x | -.--% | 542B | |
| 232.19x | 49.59x | 104.98x | -.--% | 300B | |
| 39.59x | 13.57x | 26.08x | 1.88% | 278B | |
| Average | 13.28x | 16.00x | 33.37x | 0.48% | 1,300B | |
| Weighted average by Cap. | 21.80x | 13.25x | 23.34x | 0.46% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
