Loading...
Koss Corporation, together with its subsidiaries, designs, manufactures, and sells stereo headphones and related accessories in the United States, People’s Republic of China, Czech Republic, Sweden, Malaysia, Canada, Russia, and internationally. The last earnings update was 19 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
Koss (KOSS) | 1.1% | -7.4% | -4.6% | -7.8% | -10% | -63.4% |
US Consumer Durables | 2.8% | 6.4% | 12.3% | -12% | 26.5% | 22.6% |
US Market | 0.5% | 6.3% | 1.9% | 2% | 45.1% | 40.5% |
Is Koss undervalued based on future cash flows and its price relative to the stock market?
Below are the data sources, inputs and calculation used to determine the intrinsic value for Koss.
Data Point | Source | Value |
---|---|---|
Valuation Model | 2 Stage Free Cash Flow to Equity | |
Levered Free Cash Flow | Extrapolated from most recent financials. | See below |
Discount Rate (Cost of Equity) | See below | 10.6% |
Perpetual Growth Rate | 10-Year US Government Bond Rate | 2.7% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year US Govt Bond Rate | 2.7% |
Equity Risk Premium | S&P Global | 7.3% |
Consumer Durables Unlevered Beta | Simply Wall St/ S&P Global | 0.92 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.923 (1 + (1- 21%) (21.27%)) |
1.078 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
1.08 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.078 * 7.27%) |
10.57% |
Discounted Cash Flow Calculation for NasdaqCM:KOSS using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Koss is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.
2019 | 2020 | 2021 | 2022 | 2023 | |
Levered FCF (USD, Millions) | 2.21 | 2.15 | 2.09 | 2.04 | 1.98 |
Source | Est @ -2.66% | Est @ -2.66% | Est @ -2.66% | Est @ -2.66% | Est @ -2.66% |
Present Value Discounted (@ 10.57%) |
2.00 | 1.76 | 1.55 | 1.36 | 1.20 |
Present value of next 5 years cash flows | $7.87 |
Calculation | Result | |
---|---|---|
Terminal Value |
= FCF2023
× (1 + g) ÷ (Discount Rate – g)
= $1.98 × (1 + 2.73%) ÷ (10.57% – 2.73%) |
$25.98 |
Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)5
= $25.98 ÷ (1 + 10.57%)5 |
$15.72 |
Calculation | Result | |
---|---|---|
Total Equity Value |
= Present value of next 5 years cash flows +
Terminal Value
= $7.87 + $15.72 |
$23.59 |
Equity Value per Share (USD) |
= Total value / Shares Outstanding
= $23.59 / 7.40 |
$3.19 |
Calculation | Result | |
---|---|---|
Value per share (USD) | From above. | $3.19 |
Current discount | Discount to share price of
$1.89
= -1 x ($1.89 - $3.19) / $3.19 |
40.7% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2018-12-31) in USD | $-0.04 |
NasdaqCM:KOSS Share Price ** | NasdaqCM (2019-02-13) in USD | $1.89 |
United States of America Consumer Durables Industry PE Ratio | Median Figure of 49 Publicly-Listed Consumer Durables Companies | 12.26x |
United States of America Market PE Ratio | Median Figure of 3,046 Publicly-Listed Companies | 16.95x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Koss.
Calculation | Outcome | |
---|---|---|
PE Ratio | = NasdaqCM:KOSS Share Price ÷ EPS (both in USD) = 1.89 ÷ -0.04 |
-52.53x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | -52.53x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
Not available |
United States of America Consumer Durables Industry PEG Ratio | Median Figure of 37 Publicly-Listed Consumer Durables Companies | 1.05x |
United States of America Market PEG Ratio | Median Figure of 2,117 Publicly-Listed Companies | 1.36x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2018-12-31) in USD | $1.98 |
NasdaqCM:KOSS Share Price * | NasdaqCM (2019-02-13) in USD | $1.89 |
United States of America Consumer Durables Industry PB Ratio | Median Figure of 70 Publicly-Listed Consumer Durables Companies | 1.41x |
United States of America Market PB Ratio | Median Figure of 5,122 Publicly-Listed Companies | 1.81x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = NasdaqCM:KOSS Share Price ÷ Book Value per Share (both in USD) = 1.89 ÷ 1.98 |
0.96x |
* Primary Listing of Koss.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
How is Koss expected to perform in the next 1 to 3 years based on estimates from 0 analysts?
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Koss has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Data Point | Source | Value (per year) |
---|---|---|
United States of America Consumer Durables Industry Earnings Growth Rate | Market Cap Weighted Average | 17.2% |
United States of America Consumer Durables Industry Revenue Growth Rate | Market Cap Weighted Average | 5.1% |
United States of America Market Earnings Growth Rate | Market Cap Weighted Average | 13.4% |
United States of America Market Revenue Growth Rate | Market Cap Weighted Average | 7.1% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (1 month ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Date (Data in USD Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2018-12-31 | 23 | 2 | -0 |
2018-09-30 | 23 | 2 | -3 |
2018-06-30 | 24 | 1 | -3 |
2018-03-31 | 23 | 1 | -4 |
2017-12-31 | 23 | 0 | -4 |
2017-09-30 | 24 | 0 | -1 |
2017-06-30 | 24 | 0 | -1 |
2017-03-31 | 25 | 0 | -1 |
2016-12-31 | 26 | -1 | 1 |
2016-09-30 | 27 | 1 | 2 |
2016-06-30 | 26 | 0 | 1 |
2016-03-31 | 24 | 0 | 2 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (1 month ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from Koss Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in USD Millions) | EPS * |
---|---|
2018-12-31 | -0.04 |
2018-09-30 | -0.45 |
2018-06-30 | -0.46 |
2018-03-31 | -0.51 |
2017-12-31 | -0.56 |
2017-09-30 | -0.14 |
2017-06-30 | -0.13 |
2017-03-31 | -0.09 |
2016-12-31 | 0.18 |
2016-09-30 | 0.21 |
2016-06-30 | 0.19 |
2016-03-31 | 0.20 |
*GAAP earnings excluding extraordinary items.
How has Koss performed over the past 5 years?
All data from Koss Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in USD Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2018-12-31 | 22.74 | -0.27 | 6.33 | 0.43 |
2018-09-30 | 23.22 | -3.34 | 6.60 | 0.43 |
2018-06-30 | 23.52 | -3.39 | 6.51 | 0.43 |
2018-03-31 | 22.55 | -3.80 | 6.88 | 0.21 |
2017-12-31 | 22.99 | -4.11 | 7.07 | 0.21 |
2017-09-30 | 23.79 | -1.03 | 7.26 | 0.21 |
2017-06-30 | 24.05 | -0.96 | 7.39 | 0.21 |
2017-03-31 | 25.05 | -0.66 | 7.74 | 0.09 |
2016-12-31 | 26.28 | 1.33 | 7.88 | 0.09 |
2016-09-30 | 26.82 | 1.57 | 7.88 | 0.09 |
2016-06-30 | 26.00 | 1.39 | 7.87 | 0.09 |
2016-03-31 | 24.48 | 1.51 | 7.76 | |
2015-12-31 | 24.48 | 0.70 | 7.57 | |
2015-09-30 | 24.29 | 0.48 | 7.68 | |
2015-06-30 | 24.23 | 0.48 | 7.90 | |
2015-03-31 | 24.70 | -2.03 | 7.35 | 1.02 |
2014-12-31 | 23.00 | -2.11 | 7.78 | 1.02 |
2014-09-30 | 22.49 | -5.73 | 8.55 | 1.02 |
2014-06-30 | 23.84 | -5.55 | 9.44 | 1.02 |
2014-03-31 | 27.55 | 1.21 | 10.88 | 1.44 |
2013-12-31 | 31.56 | 1.35 | 11.64 | 1.44 |
2013-09-30 | 33.67 | 5.14 | 11.78 | 1.44 |
2013-06-30 | 35.76 | 5.43 | 11.91 | 1.44 |
2013-03-31 | 36.75 | 1.75 | 11.12 | 1.31 |
2012-12-31 | 36.68 | 2.53 | 11.02 | 1.31 |
2012-09-30 | 38.03 | 3.03 | 10.94 | 1.31 |
2012-06-30 | 37.87 | 2.94 | 10.81 | 1.31 |
2012-03-31 | 37.24 | 3.80 | 11.86 |
*GAAP earnings excluding extraordinary items.
How is Koss's financial health and their level of debt?
All data from Koss Company Filings, last reported 1 month ago.
Date (Data in USD Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2018-12-31 | 14.65 | 2.98 | 2.25 |
2018-09-30 | 14.41 | 3.04 | 1.70 |
2018-06-30 | 14.52 | 0.00 | 1.08 |
2018-03-31 | 14.09 | 0.00 | 1.57 |
2017-12-31 | 14.82 | 0.00 | 0.46 |
2017-09-30 | 17.67 | 0.00 | 0.24 |
2017-06-30 | 17.57 | 0.00 | 0.43 |
2017-03-31 | 17.56 | 0.00 | 0.75 |
2016-12-31 | 18.59 | 0.00 | 0.81 |
2016-09-30 | 18.36 | 0.00 | 0.46 |
2016-06-30 | 18.19 | 0.00 | 0.74 |
2016-03-31 | 17.88 | 0.00 | 0.92 |
2015-12-31 | 16.88 | 0.00 | 2.13 |
2015-09-30 | 16.37 | 0.40 | 0.18 |
2015-06-30 | 16.35 | 0.00 | 1.00 |
2015-03-31 | 15.84 | 0.00 | 1.04 |
2014-12-31 | 15.63 | 0.00 | 0.75 |
2014-09-30 | 15.31 | 1.30 | 0.13 |
2014-06-30 | 15.24 | 0.00 | 1.90 |
2014-03-31 | 17.19 | 0.00 | 2.75 |
2013-12-31 | 17.49 | 0.00 | 2.89 |
2013-09-30 | 21.21 | 0.00 | 4.45 |
2013-06-30 | 21.39 | 0.00 | 0.86 |
2013-03-31 | 17.03 | 0.00 | 0.51 |
2012-12-31 | 17.21 | 1.20 | 0.19 |
2012-09-30 | 17.17 | 2.20 | 0.20 |
2012-06-30 | 17.10 | 0.00 | 0.05 |
2012-03-31 | 16.49 | 1.50 | 0.12 |
What is Koss's current dividend yield, its reliability and sustainability?
Data Point | Source | Value |
---|---|---|
Past Annualized Dividend Yield | S&P Global Market Data | See Below |
Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
Future Dividends per Share Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
United States of America Consumer Durables Industry Average Dividend Yield | Market Cap Weighted Average of 21 Stocks | 2.2% |
United States of America Market Average Dividend Yield | Market Cap Weighted Average of 1997 Stocks | 2.5% |
United States of America Minimum Threshold Dividend Yield | 10th Percentile | 0.8% |
United States of America Bottom 25% Dividend Yield | 25th Percentile | 1.4% |
United States of America Top 25% Dividend Yield | 75th Percentile | 3.6% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in $) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2016-01-29 | 0.000 | 0.000 |
2016-01-28 | 0.000 | 0.000 |
2015-10-30 | 0.000 | 0.000 |
2015-10-29 | 0.000 | 0.000 |
2015-08-28 | 0.000 | 0.000 |
2015-08-20 | 0.000 | 0.000 |
2015-05-08 | 0.000 | 0.000 |
2015-05-07 | 0.000 | 0.000 |
2015-01-30 | 0.000 | 0.000 |
2015-01-29 | 0.000 | 0.000 |
2014-10-31 | 0.000 | 0.000 |
2014-10-22 | 0.000 | 0.000 |
2014-08-28 | 0.000 | 0.000 |
2014-08-27 | 0.000 | 0.000 |
2014-05-15 | 0.240 | 7.773 |
2014-05-14 | 0.240 | 5.451 |
2014-02-14 | 0.240 | 5.061 |
2014-02-13 | 0.240 | 4.177 |
2013-08-06 | 0.240 | 4.615 |
2013-05-10 | 0.240 | 4.810 |
2013-04-25 | 0.240 | 4.986 |
2012-10-24 | 0.240 | 4.852 |
2012-08-23 | 0.240 | 4.944 |
2012-04-26 | 0.240 | 4.625 |
2012-01-26 | 0.240 | 4.333 |
2011-10-25 | 0.240 | 4.537 |
2011-08-30 | 0.240 | 4.156 |
2011-04-21 | 0.240 | 3.955 |
2011-01-20 | 0.240 | 3.528 |
2010-08-19 | 0.240 | 4.503 |
2010-05-17 | 0.240 | 4.428 |
2010-02-25 | 0.240 | 4.280 |
2009-10-13 | 0.260 | 5.231 |
2009-07-21 | 0.260 | 4.124 |
2009-05-08 | 0.260 | 3.863 |
2009-04-15 | 0.260 | 3.689 |
2009-02-18 | 0.260 | 4.161 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Mr. Michael J. Koss has been the President and Chief Operating Officer of Koss Corporation since 1987 and its Chief Executive Officer since 1991. During the past 25 years, Mr. Koss served at Koss Corp., in a variety of senior management positions including Marketing, Operations and Corporate Development. He also served as the Chief Financial Officer of Koss Corp. from 1987 to January 2010. He has been the Chairman of Koss Corporation since 2015 and has been its Director since 1985. He has been an Independent Director of Strattec Security Corp. since 1995. He served as the Vice Chairman of Koss Corporation since 1998. He served as a Non Executive Director of Intelligent Energy Holdings PLC. Mr. Koss served as a Director of Milwaukee Insurance Group, Inc., since 1991 and Genius Products Inc. from September 1, 2004 to October 20, 2005.
Average tenure and age of the Koss management team in years:
Average tenure and age of the Koss board of directors in years:
Every investor in Koss Corporation (NASDAQ:KOSS) should be aware of the most powerful shareholder groups. … Generally speaking, as a company grows, institutions will increase their ownership. … Let's take a closer look to see what the different types of shareholder can tell us about KOSS
Simply Wall St - – Full articleSee our latest analysis for Koss NasdaqCM:KOSS Ownership_summary Apr 25th 18 Institutional Ownership KOSS's 13.17% institutional ownership seems enough to cause large share price movements in the case of significant share sell-off or acquisitions by institutions, particularly when there is a low level of public shares available on the market to trade. … Insider Ownership Another important group of shareholders are company insiders. … Next Steps: The company's high institutional ownership makes margin of safety a very important consideration to existing investors since long bull and bear trends often emerge when these big-ticket investors see a change in long-term potential of the company.
Simply Wall St - – Full articleTherefore I will use earnings as a proxy of Koss's performance in the past year. … In the past year, KOSS delivered negative earnings of -US$4.11M , compared to the previous year's positive earnings. … Usually I would look at market cap and earnings as a proxy for performance, however, KOSS's negative earnings lower the usefulness of my formula.
Simply Wall St - – Full articleInsider Ownership Insiders form another group of important ownership types as they manage the company's operations and decide the best use of capital. … This level of ownership gives retail investors the power to sway key policy decisions such as board composition, executive compensation, and potential acquisitions. … What this means for you: The company's high institutional ownership makes margin of safety a very important consideration to existing investors since long bull and bear trends often emerge when these big-ticket investors see a change in long-term potential of the company.
Simply Wall St - – Full articleNasdaqCM:KOSS PE PEG Gauge Jan 11th 18 The household durables industry is trading at a PE ratio of 18x, in-line with the US stock market PE of 20x. … If your initial investment thesis is around the growth prospects of Koss, there are other household durables companies that have delivered higher growth, and perhaps trading at a discount to the industry average. … Although its growth has delivered lower growth relative to its household durables peers in the near term, the market may be pessimistic on the stock, leading to a potential undervaluation.
Simply Wall St - – Full articleBelow, I will examine the sector growth prospects, and also determine whether Koss is a laggard or leader relative to its retail sector peers. … If your initial investment thesis is around the growth prospects of Koss, there are other retail companies that have delivered higher growth, and perhaps trading at a discount to the industry average. … Although its growth has delivered lower growth relative to its retail peers in the near term, the market may be pessimistic on the stock, leading to a potential undervaluation.
Simply Wall St - – Full articleView our latest analysis for Koss What has been the trend in KOSS's earnings? … In the past year, KOSS produced negative earnings of -$1.0M , compared to the previous year's positive earnings. … Usually I would look at market cap and earnings as a proxy for performance, however, KOSS's negative earnings reduces the usefulness of my formula.
Simply Wall St - – Full articleKoss Corporation (NASDAQ:KOSS), which has zero-debt on its balance sheet, can maximize capital returns by increasing debt due to its lower cost of capital. … However, the trade-off is KOSS will have to follow strict debt obligations which will reduce its financial flexibility. … See our latest analysis for KOSS Is KOSS growing fast enough to value financial flexibility over lower cost of capital?
Simply Wall St - – Full articleIf you are looking to invest in Koss Corporation’s (NASDAQ:KOSS), or currently own the stock, then you need to understand its beta in order to understand how it can affect the risk of your portfolio. … Koss's beta of 0.05 indicates that the stock value will be less variable compared to the whole stock market. … KOSS's beta implies it may be a stock that investors with high-beta portfolios might find relevant if they wanted to reduce their exposure to market risk, especially during times of downturns.
Simply Wall St - – Full article
Koss Corporation, together with its subsidiaries, designs, manufactures, and sells stereo headphones and related accessories in the United States, People’s Republic of China, Czech Republic, Sweden, Malaysia, Canada, Russia, and internationally. It offers high-fidelity headphones, wireless Bluetooth headphones, wireless Bluetooth speakers, computer headsets, telecommunications headsets, and active noise canceling headphones. The company sells its products through national retailers, distributors, audio specialty stores, Internet, direct mail catalogs, regional department store chains, discount department stores, grocery stores, electronics retailers, military exchanges, and prisons under the Koss name, as well as private label. It also sells its products to distributors for resale to school systems, as well as directly to other manufacturers. Koss Corporation was founded in 1953 and is based in Milwaukee, Wisconsin.
Name: | Koss Corporation |
KOSS | |
Exchange: | NasdaqCM |
Founded: | 1953 |
$13,995,130 | |
7,404,831 | |
Website: | http://www.koss.com |
Address: |
Koss Corporation 4129 North Port Washington Avenue, Milwaukee, Wisconsin, 53212, United States |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
NasdaqCM | KOSS | Common Stock | Nasdaq Capital Market | US | USD | 02. Jan 1980 |
Consumer Electronics | |
Consumer Durables |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/02/13 23:44 |
End of day share price update: | 2019/02/13 00:00 |
Last earnings filing: | 2019/01/25 |
Last earnings reported: | 2018/12/31 |
Last annual earnings reported: | 2018/06/30 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.