NASDAQ
KOPN
Last Price
US $3.76
KEY FIGURES
MKT CAP
$0.7B
EPS
TTM
$0.01
PEG
TTM
1.65x
P/E
TTM
448.28x
P/S
TTM
17.86x
YIELD
0.00%
GROWTH
Revenue Y/Y
-0.84%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $3.76
8452.93%
Default assumptions
EBITDA Multiple
Fair Value
Market $3.76
8999.73%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
Kopin Corp. cash flow to debt ratio of -2.40% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial risk - Healthy cash flow growth.
Kopin Corp.'s free cash flow has decreased 12.86% from $-15.04M last year to $-16.98M, signaling decreasing performance
Financial stability - Healthy debt to equity ratio.
Kopin Corp.'s debt to equity ratio is 0.02, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial stability - Healthy debt to equity ratio development.
Kopin Corp.'s debt has decreased relative to shareholder equity from 0.09 last year to 0.02 today, signaling strengthened financials
Financial stability - Net debt/EBITDA.
Kopin Corp. has a net debt to EBITDA ratio of 0.00x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Financial stability - ICR.
Kopin Corp. earns at least as much interest as it pays. Interest obligations are fully covered.
Financial stability - Profit margin growth.
Kopin Corp.'s profit margin has increased (-105.57%) in the last year from -87.17% to 4.86%, signaling increasing performance
Financial stability - Short term assets vs short term liabilities.
Kopin Corp.'s short-term assets of $91.81M exceed its short-term liabilities of $33.99M
Decreasing performance - ROA.
Kopin Corp.'s return on assets of 1.87% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
Kopin Corp.'s return on equity of 4.31%, is lower than 15.00%, indicating bad performance
Decreasing performance - Earnings quality.
Kopin Corp.'s operating cash flow is lower than its net income, indicating that earnings may not be fully backed by cash generation
Decreasing performance - Earnings stability.
Kopin Corp. had positive net income in only 1.00 out of 5 years, indicating unstable earnings
Decreasing performance - Free cash flow.
Kopin Corp. has negative free cash flow, indicating the company is burning cash rather than generating it
Decreasing performance - FCF yield.
Kopin Corp. has negative free cash flow, indicating cash burn
Increasing performance - Healthy earnings growth.
Kopin Corp.'s yearly earnings has increased -105.94% since last year from $-43.88M to $2.61M, signaling increasing performance
Decreasing performance - Healthy revenue growth.
Kopin Corp.'s yearly revenue has decreased -21.88% since last year from $50.34M to $39.32M, signaling decreasing performance
Decreasing performance - ROIC.
ROIC -21.48% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Decreasing performance - 3-year revenue CAGR.
Kopin Corp.'s 3-year revenue CAGR of -6.73% is negative, indicating declining revenue over the past 3 years
Increasing performance - Revenue consistency.
Kopin Corp. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Decreasing performance - ROE consistency.
Kopin Corp. had positive ROE in only 1.00 out of 5 years, indicating inconsistent returns on equity
Undervalued - DCF valuation.
Kopin Corp. is undervalued relative to its fair value price of 321.59 based on Discounted Cash Flow model
Overvalued - Earnings yield.
Kopin Corp. has an earnings yield of 0.27%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Undervalued - EBITDA valuation.
Kopin Corp. is undervalued relative to its fair value price of 342.15 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Kopin Corp. has an EV/EBITDA ratio of -16.54Kx, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Overvalued - PEG ratio value.
Kopin Corp. has a PEG-ratio over 1 which is considered overvalued
Overvalued - P/B ratio.
Kopin Corp. has a price-to-book ratio of 10.27x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Overvalued - P/S ratio.
Kopin Corp. has a price-to-sales ratio of 17.86x, which exceeds the 8.00x threshold, indicating the stock may be overvalued relative to its revenue
Profit margin
Current Ratio
Capital Returns
4.31%
Return on equity
ROIC: -21.48%
Valuation History
448.3X
Price to Earnings
EV/EBITDA: 218.7X
Cash flow
Profit margin
-
(FY vs FY)
Cash flow Y/Y
-21.81%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.