Kopin

Defense And Drone Demand Will Struggle With Execution Risks Yet Offer Long-Term Upside

AnalystLowTarget

Not Invested

Community Contributor

Published

11 Dec 25

n/a

AnalystLowTarget's Fair Value

n/a

133.0%

-5.6%

133.0%

-5.6%

You can edit this narrative until Dec 12 9:10 PM. Then, changes will post as Updates.

Author's Valuation

US$3.2521.8% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$3.25

21.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

23.58%

Semiconductors revenue growth rate

1.02%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.44%

Calculation

US$100.84k

Earnings '28

11063.52x

PE Ratio '28

US$1.12b

Market Cap '28

US$1.12b

Market Cap '28

254.92m

No. shares '28

US$4.38

Share Price '28

US$4.38 Share Price '28

Discounted to 2025 @ 10.43% p.a.

US$3.25

Fair Value '25