The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is (6.94) USD. With the latest stock price at 1.58 USD, the upside of Kopin Corp based on DCF is -539.2%.
Based on the latest price of 1.58 USD and our DCF valuation, Kopin Corp (KOPN) is a sell. selling KOPN stocks now will result in a potential gain of 539.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.7% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (14.54) - (4.65) | (6.94) |
| Upside | -1020.3% - -394.5% | -539.2% |