The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is (5.56) USD. With the latest stock price at 2.42 USD, the upside of Kopin Corp based on DCF is -329.7%.
Based on the latest price of 2.42 USD and our DCF valuation, Kopin Corp (KOPN) is a sell. selling KOPN stocks now will result in a potential gain of 329.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.9% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (24.35) - (3.19) | (5.56) |
| Upside | -1106.0% - -231.9% | -329.7% |