Valuation Kopin Corporation

Stocks

Market Closed - Nasdaq 01:30:00 05/09/2026 am IST			5-day change	1st Jan Change
4.280 ^USD	+0.23%		-4.46%	+82.91%

19/08	Fabric.Ai and Kopin Corporation Launch Joint Steering Committee as Neural I/O Industry Engagement Expands	CI
12/08	Fabric.AI and Kopin Expand Neural I/o? Program with Several New Non-Disclosure Agreements Across the AI Interconnect Ecosystem	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	768.3	-	-
Change	-	-75.38%	134.96%	-5.88%	96.48%	83.53%	-	-
Enterprise Value (EV)	391.4	96.35	226.4	213.1	418.6	768.3	768.3	768.3
Change	-	-75.38%	134.96%	-5.88%	96.48%	83.53%	0%	0%
P/E	-29.1x	-4.95x	-11.4x	-4.21x	238x	-183x	856x	-428x
PBR	9.76x	-	-	-	-	-	-	-
PEG	-	-0.1x	0.8x	-0.1x	-2x	1x	-7x	1x
Capitalization / Revenue	8.57x	2.03x	5.6x	4.23x	10.6x	12.6x	9.71x	8.45x
EV / Revenue	0x	0x	0x	0x	0x	12.6x	9.71x	8.45x
EV / EBITDA	-0x	-0x	-0x	-0x	-0x	-77.2x	-671x	-587x
EV / EBIT	-0x	-0x	-0x	-0x	-0x	-62.6x	-479x	-333x
EV / FCF	-	-	-	-	-0x	-41x	-713x	-1,117x
FCF Yield	-	-	-	-	-4.05%	-2.44%	-0.14%	-0.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.15	-0.21	-0.18	-0.33	0.01	-0.0233	0.005	-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	-4.302	0.7535	-2.61
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	4.370	1.040	2.050	1.390	2.380	4.280	4.280	4.280
Nbr of stocks (in thousands)	89,561	92,644	1,10,430	1,53,290	1,75,900	1,79,516	-	-
Announcement Date	08/03/22	14/03/23	14/03/24	17/04/25	13/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KOPIN CORPORATION	-183.45x	-	-	-	77Cr
NVIDIA CORPORATION	23.02x	13.15x	19.9x	0.33%	5,56300Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.45x	11.01x	14.92x	1.12%	1,97500Cr
BROADCOM INC.	38.82x	16.3x	23.86x	0.73%	1,70300Cr
MICRON TECHNOLOGY, INC.	13.99x	8.52x	10.29x	0.05%	1,14800Cr
SK HYNIX INC.	4.72x	2.94x	3.55x	0.23%	89TCr
AMD (ADVANCED MICRO DEVICES)	83.35x	15.1x	56.75x	-.--%	78TCr
INTEL CORPORATION	-41.53x	8.35x	23.23x	-.--%	50TCr
ARM HOLDINGS PLC	201.33x	43.75x	89.24x	-.--%	27TCr
Average	18.08x	14.89x	30.22x	0.31%	1,42600Cr
Weighted average by Cap.	27.81x	12.69x	21.49x	0.43%