|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.520 USD | -1.54% |
|
-1.68% | +50.43% |
| 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 | 629 | - | - |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 50.25% | - | - |
| Enterprise Value (EV) | 391.4 | 96.35 | 226.4 | 213.1 | 418.6 | 629 | 629 | 629 |
| Change | - | -75.38% | 134.96% | -5.88% | 96.48% | 50.25% | 0% | 0% |
| P/E | -29.1x | -4.95x | -11.4x | -4.21x | 238x | -67x | -211x | -352x |
| PBR | 9.76x | - | - | - | - | - | - | - |
| PEG | - | -0.1x | 0.8x | -0.1x | -2x | 0x | 3.1x | 8.8x |
| Capitalization / Revenue | 8.57x | 2.03x | 5.6x | 4.23x | 10.6x | 11x | 8.34x | 6.81x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 11x | 8.34x | 6.81x |
| EV / EBITDA | -0x | -0x | -0x | -0x | -0x | -50.3x | -147x | -500x |
| EV / EBIT | -0x | -0x | -0x | -0x | -0x | -45.1x | -138x | -278x |
| EV / FCF | - | - | - | - | -0x | -26.6x | -536x | -629x |
| FCF Yield | - | - | - | - | -4.05% | -3.76% | -0.19% | -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 | 3.520 | 3.520 | 3.520 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -67.05x | - | - | - | 629M | |
| 21.23x | 11.94x | 17.68x | 0.38% | 4,862B | |
| 22.7x | 11.12x | 15.1x | 1.11% | 1,947B | |
| 43.23x | 17.7x | 26.05x | 0.67% | 1,852B | |
| 11.34x | 6.83x | 8.26x | 0.06% | 930B | |
| 4.97x | 3.02x | 3.62x | 0.23% | 871B | |
| 88.32x | 15.33x | 56.67x | -.--% | 776B | |
| -39.08x | 7.56x | 21.11x | -.--% | 455B | |
| 189.35x | 41.55x | 84.15x | -.--% | 256B | |
| 32.44x | 11.76x | 21.82x | 2.08% | 252B | |
| Average | 30.74x | 14.09x | 28.27x | 0.5% | 1,220B | |
| Weighted average by Cap. | 28.66x | 12.33x | 20.91x | 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
