Kopin Corp
NASDAQ:KOPN

Watchlist Manager
Kopin Corp Logo
Kopin Corp
NASDAQ:KOPN
Watchlist
Price: 1.01 USD 1.76% Market Closed
Market Cap: 160.3m USD
Have any thoughts about
Kopin Corp?
Write Note

Intrinsic Value

KOPN's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one KOPN stock under the Base Case scenario is 0.92 USD. Compared to the current market price of 1.01 USD, Kopin Corp is Overvalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KOPN Intrinsic Value
0.92 USD
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kopin Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for KOPN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about KOPN?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Kopin Corp

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Kopin Corp

Provide an overview of the primary business activities
of Kopin Corp.

What unique competitive advantages
does Kopin Corp hold over its rivals?

What risks and challenges
does Kopin Corp face in the near future?

Has there been any significant insider trading activity
in Kopin Corp recently?

Summarize the latest earnings call
of Kopin Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kopin Corp.

Provide P/S
for Kopin Corp.

Provide P/E
for Kopin Corp.

Provide P/OCF
for Kopin Corp.

Provide P/FCFE
for Kopin Corp.

Provide P/B
for Kopin Corp.

Provide EV/S
for Kopin Corp.

Provide EV/GP
for Kopin Corp.

Provide EV/EBITDA
for Kopin Corp.

Provide EV/EBIT
for Kopin Corp.

Provide EV/OCF
for Kopin Corp.

Provide EV/FCFF
for Kopin Corp.

Provide EV/IC
for Kopin Corp.

Show me price targets
for Kopin Corp made by professional analysts.

What are the Revenue projections
for Kopin Corp?

How accurate were the past Revenue estimates
for Kopin Corp?

What are the Net Income projections
for Kopin Corp?

How accurate were the past Net Income estimates
for Kopin Corp?

What are the EPS projections
for Kopin Corp?

How accurate were the past EPS estimates
for Kopin Corp?

What are the EBIT projections
for Kopin Corp?

How accurate were the past EBIT estimates
for Kopin Corp?

Compare the revenue forecasts
for Kopin Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kopin Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kopin Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kopin Corp compared to its peers.

Compare the P/E ratios
of Kopin Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Kopin Corp with its peers.

Analyze the financial leverage
of Kopin Corp compared to its main competitors.

Show all profitability ratios
for Kopin Corp.

Provide ROE
for Kopin Corp.

Provide ROA
for Kopin Corp.

Provide ROIC
for Kopin Corp.

Provide ROCE
for Kopin Corp.

Provide Gross Margin
for Kopin Corp.

Provide Operating Margin
for Kopin Corp.

Provide Net Margin
for Kopin Corp.

Provide FCF Margin
for Kopin Corp.

Show all solvency ratios
for Kopin Corp.

Provide D/E Ratio
for Kopin Corp.

Provide D/A Ratio
for Kopin Corp.

Provide Interest Coverage Ratio
for Kopin Corp.

Provide Altman Z-Score Ratio
for Kopin Corp.

Provide Quick Ratio
for Kopin Corp.

Provide Current Ratio
for Kopin Corp.

Provide Cash Ratio
for Kopin Corp.

What is the historical Revenue growth
over the last 5 years for Kopin Corp?

What is the historical Net Income growth
over the last 5 years for Kopin Corp?

What is the current Free Cash Flow
of Kopin Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kopin Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kopin Corp

Current Assets 63m
Cash & Short-Term Investments 36.2m
Receivables 17.5m
Other Current Assets 9.3m
Non-Current Assets 7.6m
Long-Term Investments 3.1m
PP&E 4.3m
Other Non-Current Assets 124.9k
Current Liabilities 43.9m
Accounts Payable 4.4m
Accrued Liabilities 13.7m
Other Current Liabilities 25.9m
Non-Current Liabilities 3.9m
Other Non-Current Liabilities 3.9m
Efficiency

Earnings Waterfall
Kopin Corp

Revenue
44.3m USD
Cost of Revenue
-32.7m USD
Gross Profit
11.5m USD
Operating Expenses
-59.2m USD
Operating Income
-47.7m USD
Other Expenses
-733k USD
Net Income
-48.4m USD

Free Cash Flow Analysis
Kopin Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

KOPN Profitability Score
Profitability Due Diligence

Kopin Corp's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative 3-Years Revenue Growth
18/100
Profitability
Score

Kopin Corp's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

KOPN Solvency Score
Solvency Due Diligence

Kopin Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
50/100
Solvency
Score

Kopin Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KOPN Price Targets Summary
Kopin Corp

Wall Street analysts forecast KOPN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KOPN is 2.55 USD with a low forecast of 2.02 USD and a high forecast of 3.15 USD.

Lowest
Price Target
2.02 USD
100% Upside
Average
Price Target
2.55 USD
152% Upside
Highest
Price Target
3.15 USD
212% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for KOPN?

Click here to dive deeper.

Dividends

Kopin Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for KOPN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

KOPN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Kopin Corp Logo
Kopin Corp

Country

United States of America

Industry

Semiconductors

Market Cap

160.3m USD

Dividend Yield

0%

Description

Kopin Corp. engages in the development, manufacture and sale of wearable technologies which include components and systems. The company is headquartered in Westborough, Massachusetts and currently employs 181 full-time employees. The firm is focused on providing critical components and subsystems for wearable computing systems for military, enterprise, industrial and consumer products. The company offers active-matrix liquid crystal displays (AMLCDs), reflective liquid crystal on silicon (LCOS) displays, organic light emitting diode (OLED), displays, application specific integrated circuits (ASICs), backlights, and optical lenses. Its products are used for soldier, avionic, armored vehicle, and training and simulation defense applications; industrial, public safety and medical headsets; three-dimensional (3D) optical inspection systems; and consumer augmented reality (AR) and virtual reality (VR) wearable headsets systems. The company offers a variety of backlights, some of which are developed internally and some of which are off-the-shelf components.

Contact

MASSACHUSETTS
Westborough
125 North Dr
+15088705959.0
www.kopin.com

IPO

1992-04-15

Employees

181

Officers

CEO, President & Chairman
Mr. Michael Murray
Treasurer & CFO
Mr. Richard A. Sneider
COO for Government & Industrial and Strategic Business Officer
Mr. Paul Christopher Baker
Investor Relations Executive
Mr. Brian M. Prenoveau C.F.A.
Vice President of Human Resources
Ms. Lindi Lee
Senior Vice President of Business Development & Strategy
Mr. William Maffucci
Show More
Senior Vice President of Sales & Marketing - Solos
Mr. Tom R. Futch
Show Less

See Also

Discover More
What is the Intrinsic Value of one KOPN stock?

The intrinsic value of one KOPN stock under the Base Case scenario is 0.92 USD.

Is KOPN stock undervalued or overvalued?

Compared to the current market price of 1.01 USD, Kopin Corp is Overvalued by 9%.

Back to Top