Kopin Corp Valuation – August 2018 $KOPN

Company Profile (excerpt from Reuters): Kopin Corporation, incorporated on April 23, 1984, is an inventor, developer, manufacturer and seller of Wearable technologies, which include components and systems. The Company’s segments are Forth Dimension Displays Ltd. (FDD), the manufacturer of its reflective display products for test and simulation products, and Kopin, which consists of Kopin Corporation, Kowon, Kopin Software Ltd. and e-MDT America (eMDT). Products, which include its components are augmented reality consumer wearable devices for sports and fitness and virtual reality consumer products for recreational and sport drones; military devices, such as thermal weapon sights and fighter pilot helmets, and industrial and public safety devices, such as fire fighter thermal camera enabled masks. The Company’s reflective display products are also configured as spatial light modulators and are used in industrial equipment for three dimensional (3D) Automated Optical Inspection. The Company’s systems connect via Bluetooth or wireless fidelity (WiFi) to a smartphone or similar device in order to access or transmit information from or to the Internet or devices that are in close proximity.


Downloadable PDF version of this valuation:

ModernGraham Valuation of KOPN – August 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $174,487,354 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 6.90 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -327.66% Fail
6. Moderate PEmg Ratio PEmg < 20 -6.63 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.48 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 6.90 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail


Stage 2: Determination of Intrinsic Value

EPSmg -$0.34
MG Growth Estimate -4.25%
MG Value $0.71
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth -$4.99
MG Value based on 0% Growth -$2.92
Market Implied Growth Rate -7.56%
Current Price $2.28
% of Intrinsic Value 320.21%

Kopin Corporation does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the lack of earnings stability or growth over the last five years, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $-0.21 in 2014 to an estimated $-0.34 for 2018. This level of negative earnings does not support a positive valuation.As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Kopin Corporation revealed the company was trading above its Graham Number of $0. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was -6.63, which was below the industry average of 53.7, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $0.71.

Kopin Corporation scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $0.71
Graham Number $0.00
PEmg -6.63
Current Ratio 6.90
PB Ratio 2.48
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Total Current Assets $64,125,000
Total Current Liabilities $9,290,000
Long-Term Debt $0
Total Assets $79,343,000
Intangible Assets $2,210,000
Total Liabilities $11,494,000
Shares Outstanding (Diluted Average) 73,917,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate -$0.34
Dec2017 -$0.36
Dec2016 -$0.37
Dec2015 -$0.23
Dec2014 -$0.45
Dec2013 -$0.08
Dec2012 -$0.29
Dec2011 $0.05
Dec2010 $0.13
Dec2009 $0.29
Dec2008 $0.04
Dec2007 -$0.10
Dec2006 -$0.03
Dec2005 $0.15
Dec2004 -$0.22
Dec2003 -$0.14
Dec2002 -$0.46
Dec2001 -$0.34
Dec2000 $0.09
Dec1999 $0.01
Dec1998 -$0.06

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$0.34
Dec2017 -$0.33
Dec2016 -$0.30
Dec2015 -$0.25
Dec2014 -$0.21
Dec2013 -$0.06
Dec2012 -$0.02
Dec2011 $0.11
Dec2010 $0.11
Dec2009 $0.09
Dec2008 -$0.01
Dec2007 -$0.05
Dec2006 -$0.06
Dec2005 -$0.12
Dec2004 -$0.24
Dec2003 -$0.22
Dec2002 -$0.23

Recommended Reading:

Other ModernGraham posts about the company

Kopin Corporation Valuation – Initial Coverage $KOPN

Other ModernGraham posts about related companies

Kulicke & Soffa Industries Inc Valuation – August 2018 $KLIC
Keysight Technologies Inc Valuation – August 2018 $KEYS
Semtech Corp Valuation – August 2018 $SMTC
Cohu Inc Valuation – August 2018 $COHU
Coherent Inc Valuation – August 2018 $COHR
Teradata Corp Valuation – August 2018 $TDC
Silicon Laboratories Inc Valuation – August 2018 $SLAB
Itron Inc Valuation – July 2018 $ITRI
Celestica Inc Valuation – July 2018 $TSE-CLS
Ciena Corp Valuation – July 2018 $CIEN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.