Kopin Corporation

Kopin Corporation

KOPNยทNASDAQ

$6.10

+1.5%
TechnologyConsumer Electronics

Kopin Corporation, together with its subsidiaries, invents, develops, manufactures, and sells microdisplays, subassemblies, head-mounted and hand-held systems, and related components for defense, enterprise, industrial, and consumer products in the United States, the Asia-Pacific, Europe, and internationally. It offers miniature active-matrix liquid crystal displays, liquid crystal on silicon displays/spatial light modulators, organic light emitting diode displays, application specific integrated circuits, backlights, and optical lenses; and headset systems. The company's products are used in soldier, avionic, armored vehicle and training, and simulation defense applications; industrial, public safety, and medical headsets; 3D optical inspection systems; and consumer augmented reality and virtual reality wearable headsets systems. Kopin Corporation was incorporated in 1984 and is headquartered in Westborough, Massachusetts.

At a Glance

Live Snapshot
Market Cap$1.12B
EPS0.0100
P/E Ratio156.37
Earnings Date08/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 156.4).

Valuation inputs: P/E 156.4, earnings yield +0.6%, momentum +1.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +3.6%, ROIC -1.9%).

Profitability stack: net margin +6.8%, ROE +3.6%, ROIC -1.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +33.9%, momentum +1.5%, net margin +6.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

kopn

Kopin Corporation Market vs Earnings Trajectory

KOPN ยท NASDAQ

Loading price and EPS data...

Kopin Corporation

Kopin Corporation Fair Value Envelope

KOPN ยท NASDAQ

Our analysis suggests that KOPN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.1, this represents a potential HIDDEN relative to our calculated worth for Kopin Corporation.

Intrinsic Value
Current Price: $6.1
3Y-106.0%
5Y-107.0%
10Y-103.0%
3Y-3.0%
5Y-14.0%
10Y+41.0%
3Y-113.0%
5Y-119.0%
10Y-110.0%
3Y+87751.0%
5Y+351676.0%
10Y+59265.0%
3Y+91562.0%
5Y+342153.0%
10Y+63792.0%
3Y+148.0%
5Y+128.0%
10Y+23.0%
Kopin Corporation

Kopin Corporation Profit Bridge

KOPN ยท NASDAQ
Revenue39.32M
Cost of Goods Sold (27.83M)
Gross Profit11.49M
Operating Expenses (21.35M)
Operating Income-9.85M
Interest Expense (0.00)
Other Income/Expense12.67M
Pretax Income2.81M
Income Tax (208.00K)
Net Income2.61M
Net Income
2.61M

Profitability Analysis

Gross Margin

29.2%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

-25.1%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

6.6%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

7.4%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

27.65%
Gross Profit Margin
34%
3Y+187.0%
5Y+1.0%
10Y+31.0%
-38.88%
Operating Profit Margin
-55%
3Y-15.0%
5Y+228.0%
10Y-57.0%
6.78%
Net Profit Margin
-108%
3Y-117.0%
5Y-162.0%
10Y-107.0%
3.64%
Return on Equity
-102%
3Y-105.0%
5Y-123.0%
10Y-112.0%
2.40%
Return on Assets
-104%
3Y-105.0%
5Y-126.0%
10Y-109.0%
-1.91%
Return on Invested Capital
-99%
3Y-97.0%
5Y-87.0%
10Y-94.0%
KOPN

Kopin Corporation Cash Conversion Engine

KOPN ยท NASDAQ
Net Income2.55B
Depreciation & Amortization829.55M
Stock-Based Compensation3.03B
Change in Working Capital-6.29M
Others-21.94B
Capital Expenditures-1.44B
Free Cash Flow-16.98B

Cash Flow Quality Analysis

FCF Conversion Rate

-665.9%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

-9.3%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-112756.9%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$6.29M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

kopn

Kopin Corporation Funding & Solvency Profile

KOPN ยท NASDAQ
Cash & Cash Equivalents59.49B
Net Receivables3.44B
Inventory4.98B
Other Current Assets14.51B
Total Current Assets82 B
Property, Plant & Equipment5.66B
Goodwill & Intangible Assets0.00
Long-Term Investments5.74B
Other Non-Current Assets8.61B
Total Non-Current Assets20 B
Total Assets
102.44B

Financial Health Analysis

Current Ratio

2.61x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.50x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

51 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

80% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

kopn

Kopin Corporation Street Expectations Map

KOPN ยท NASDAQ

Wall Street analysts project that KOPN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 7.75, with estimates ranging from a low of 6.25 to a high of 10.00.

Lowest Target
6.25
2.46%
Consensus Target
7.75
27.05%
Highest Target
10.00
63.93%

The consensus 1-year price target stands at 7.75, with estimates ranging from a low of 6.25 to a high of 10.00.

Analyst Consensus Analysis

Upside Potential

+27.1%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

48.4% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

kopn

Kopin Corporation Insider Positioning

KOPN ยท NASDAQ

During the last 12 months, insiders have sold $1.85M worth of KOPN shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

563.5K

1.85M

Net Activity

-1.9M

-$1.85M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
MMA

Murray Michael Andrew

Director, Officer: Ceo

386.7K sharesโ€ข5 transactions

$1.10M

2
BPC

Baker Paul Christopher

Officer: Chief Operating Officer

176.8K sharesโ€ข3 transactions

$755K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.85M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.85M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

2 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

8.57%
Dividend Yield
25%
3Y-
5Y-
10Y-
ย 

kopn Dividend History

KOPN
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%