The Discounted Cash Flow (DCF) valuation of Kopin Corp (KOPN) is (5.40) USD. With the latest stock price at 3.12 USD, the upside of Kopin Corp based on DCF is -273.0%.
Based on the latest price of 3.12 USD and our DCF valuation, Kopin Corp (KOPN) is a sell. selling KOPN stocks now will result in a potential gain of 273.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.9% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (19.21) - (3.19) | (5.40) |
| Upside | -715.6% - -202.3% | -273.0% |