COMP <GO>
KOPN vs NVDA // EV/EBITDA & P/E VALUATION
Kopin Corporation (NASDAQ) VS. NVIDIA Corporation (NASDAQ) • 15-METRIC TALLY: KOPN 0
— NVDA 10
■ METRIC PARITY
LAST: $4.03 (+3.33%) • MKT CAP: $749.1M
valuation
—
LAST: $213.66 (-0.80%) • MKT CAP: $5.15T
valuation
23.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (KOPN VS. NVDA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | KOPN | NVDA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 74.67% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -20.80% | 65.06% | -85.86 | NVDA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 23.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -2.27% | 2.58% | -4.85 | NVDA | /fcf-yield <GO> |
| Operating Margin | -25.10% | 65.21% | -90.31 | NVDA | /operating-margins <GO> |
| Net Profit Margin | 6.50% | 63.66% | -57.16 | NVDA | /net-margins <GO> |
| Revenue Growth (YoY) | -21.90% | 83.38% | -105.28 | NVDA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.02% | -0.02 | NVDA | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 7.78 | 19.52 | -11.74 | NVDA | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 4/9 | -1.00 | NVDA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | 9.01% | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 45.6 | 51.1 | -5.53 | NVDA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 2.04 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 17.0x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $749.1M | $5.15T | -$5.15T | NVDA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | KOPN REV | NVDA REV | KOPN GROSS % | NVDA GROSS % | KOPN FCF | NVDA FCF |
|---|---|---|---|---|---|---|
| FY 2026 | — | $215.94B | — | 71.1% | — | $96.68B |
| FY 2025 | $39.3M | $130.50B | — | 75.0% | -$17.0M | $60.85B |
| FY 2024 | $50.3M | $60.92B | — | 72.7% | -$15.0M | $27.02B |
| FY 2023 | $40.4M | $26.97B | — | 56.9% | -$15.3M | $3.81B |
| FY 2022 | — | $26.91B | — | 64.9% | — | $8.13B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
KOPN // BETA —
NVDA // BETA 2.04