NASDAQ · KOPN
Technology · Semiconductors
$4.35▼ 4.51% ($0.21)today
As of 2:19 PM ET
Market cap
$806.89M
P/E
105.78
Volume
1.41M
Shares outstanding
185.30M
Historical revenue grew by -4.2%/yr over the past 4 years.
Selected forecast · Base scenario
6.73%/yr · actual 10-year annualized revenue growth
Year 1 growth: 10.54%
Market-implied · Base operating assumptions + edited margins
Unavailable · flat 10-year annualized revenue growth
Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.
No supported revenue growth rate matches this price with these operating assumptions.
Price used
$4.35
Estimated value / share
Unavailable
Base scenario
Every projected year produces negative free cash flow, so the model returns a negative enterprise value. A discounted-cash-flow valuation cannot be defended on those inputs, so it is not shown.
Latest quarterly growth differs materially from the latest annual pace. It remains an observed growth input; review whether acceleration or a change in the business explains it.
Reported operating earnings and the comparable cash-flow estimate differ substantially; the model retains the reported-margin anchor.
Year 1 growth 10.54% · Ending margin 0% · Discount rate 18.71%
Assumption scenarios, not statistical confidence intervals.
Estimated from future revenue, operating margins, and the investment needed to support them.
There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.
Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.
KOPN
Price vs Fundamentals
The stock rose 93.78% over the last year. Revenue declined 7.12% over the trailing twelve months. Operating margin moved from -30.62% to -34.56%. Free cash flow declined 6.16% over the trailing twelve months.
The stock is rising despite deteriorating fundamentals and now sits at the 100th percentile of its historical P/S range. This is a momentum-driven move — the market may be front-running a recovery that has not yet appeared in reported numbers.
Operating margin (currently -34.56%) would need to stabilize or improve to justify the move. Revenue is declining 7.12% — a trend reversal in the next report would be the key signal to watch. This read is wrong if the next period shows operating metrics turning the corner. At that point the price would be anticipating real improvement rather than running ahead of it.
Performance
Company profile
Kopin Corporation, together with its subsidiaries, develops, manufactures, and sells microdisplays, subassemblies, and related components for defense, enterprise, industrial, and consumer products in the United States, the Asia-Pacific, Europe, and internationally.
Market multiples
Stock splits
Every 1 shares became 2
Every 1 shares became 2
Profitability & growth
Analyst consensus
5
Buy
2
Hold
0
Sell
Analyst ratings tend to be lagging indicators. Use as one signal among many.
Earnings
Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.
Next report
Nov 11, 2026
Q4 FY26 · EPS est -$0.01 · Revenue est $15.82M
View