The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is 1.07 USD. With the latest stock price at 4.91 USD, the upside of Kopin Corp based on DCF is -78.3%.
Based on the latest price of 4.91 USD and our DCF valuation, Kopin Corp (KOPN) is a sell. selling KOPN stocks now will result in a potential gain of 78.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.1% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.75 - 2.02 | 1.07 |
| Upside | -84.8% - -58.9% | -78.3% |