The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is (4.86) USD. With the latest stock price at 2.72 USD, the upside of Kopin Corp based on DCF is -278.5%.
Based on the latest price of 2.72 USD and our DCF valuation, Kopin Corp (KOPN) is a sell. selling KOPN stocks now will result in a potential gain of 278.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.1% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8.77) - (3.40) | (4.86) |
| Upside | -422.3% - -225.0% | -278.5% |