Switch theme
Sign up to access all valuation multiples
Kopin Corp is a provider of high-performance application-specific optical solutions consisting of high-resolution microdisplays and optics, subassemblies, and headsets. It serves soldiers, avionics, armored vehicles training and simulation military applications, and others. Its product portfolio includes Microdisplays, Spatial Light Modulators, Optical Modules, Medical, Training, and Simulation. Geographically, it derives a majority of its revenue from the Americas and also has a presence in Asia-Pacific; Europe, and Other Countries.
1984
144
LTM Revenue $49.9M
LTM EBITDA -$19.8M
$100M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Kopin has a last 12-month revenue of $49.9M and a last 12-month EBITDA of -$19.8M.
In the most recent fiscal year, Kopin achieved revenue of $40.4M and an EBITDA of -$16.6M.
Kopin expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Kopin valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $47.4M | $40.4M | XXX | XXX | XXX |
| Gross Profit | $10.6M | $4.6M | XXX | XXX | XXX |
| Gross Margin | 22% | 11% | XXX | XXX | XXX |
| EBITDA | -$21.1M | -$16.6M | XXX | XXX | XXX |
| EBITDA Margin | -44% | -41% | XXX | XXX | XXX |
| Net Profit | -$13.4M | -$19.3M | XXX | XXX | XXX |
| Net Margin | -28% | -48% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Kopin's stock price is $1.
Kopin has current market cap of $134M, and EV of $100M.
See Kopin trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $100M | $134M | XXX | XXX | XXX | XXX | $-0.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Kopin has market cap of $134M and EV of $100M.
Kopin's trades at 2.0x LTM EV/Revenue multiple, and -5.1x LTM EBITDA.
Analysts estimate Kopin's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Kopin and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $100M | XXX | XXX | XXX |
| EV/Revenue | 2.5x | XXX | XXX | XXX |
| EV/EBITDA | -6.1x | XXX | XXX | XXX |
| P/E | -6.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -6.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpKopin's NTM/LTM revenue growth is 16%
Kopin's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Kopin's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Kopin's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Kopin and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -41% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -21% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -25% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 27% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 81% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| GOLFZON Gold | XXX | XXX | XXX | XXX | XXX | XXX |
| Skonec | XXX | XXX | XXX | XXX | XXX | XXX |
| Huddled Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Blue Hat Interactive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Kopin acquired XXX companies to date.
Last acquisition by Kopin was XXXXXXXX, XXXXX XXXXX XXXXXX . Kopin acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Kopin founded? | Kopin was founded in 1984. |
| Where is Kopin headquartered? | Kopin is headquartered in United States of America. |
| How many employees does Kopin have? | As of today, Kopin has 144 employees. |
| Who is the CEO of Kopin? | Kopin's CEO is Mr. Michael Murray. |
| Is Kopin publicy listed? | Yes, Kopin is a public company listed on NAS. |
| What is the stock symbol of Kopin? | Kopin trades under KOPN ticker. |
| When did Kopin go public? | Kopin went public in 1992. |
| Who are competitors of Kopin? | Similar companies to Kopin include e.g. PlaySide Studios, GOLFZON Gold, Skonec, Huddled Group. |
| What is the current market cap of Kopin? | Kopin's current market cap is $134M |
| What is the current revenue of Kopin? | Kopin's last 12-month revenue is $49.9M. |
| What is the current EBITDA of Kopin? | Kopin's last 12-month EBITDA is -$19.8M. |
| What is the current EV/Revenue multiple of Kopin? | Current revenue multiple of Kopin is 2.0x. |
| What is the current EV/EBITDA multiple of Kopin? | Current EBITDA multiple of Kopin is -5.1x. |
| What is the current revenue growth of Kopin? | Kopin revenue growth between 2023 and 2024 was -15%. |
| Is Kopin profitable? | Yes, Kopin is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
