The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is (3.77) USD. With the latest stock price at 1.09 USD, the upside of Kopin Corp based on DCF is -446.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.5% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7.60) - (2.54) | (3.77) |
| Upside | -797.3% - -333.4% | -446.3% |