US · KOSS
Koss Corporation
- Sector
- Technology · Consumer Electronics
- Headquarters
- Milwaukee, WI 53212
- Website
- koss.com
Price · as of 2025-06-30
$4.36
Market cap 39.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.67 | +488.76% |
| Intrinsic Value(DCF) | $3.50 | -19.72% |
| Graham-Dodd Method(GD) | $2.80 | -35.73% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $5.29 | $48.46 | $0.09 | $1.45 | $6.06 |
| 2012 | $4.52 | $26.12 | $0.00 | $0.71 | $0.00 |
| 2013 | $5.00 | $64.74 | $0.85 | $2.97 | $2.04 |
| 2014 | $2.21 | $58.67 | $0.00 | $0.00 | $17.92 |
| 2015 | $2.42 | $277.59 | $0.02 | $2.72 | $0.68 |
| 2016 | $2.05 | $425.45 | $0.25 | $3.44 | $2.89 |
| 2017 | $1.47 | $88.63 | $0.00 | $1.73 | $0.00 |
| 2018 | $2.73 | $87.45 | $0.00 | $0.00 | $0.00 |
| 2019 | $1.95 | $35.97 | $0.05 | $2.33 | $0.07 |
| 2020 | $1.91 | $53.60 | $0.29 | $1.73 | $0.46 |
| 2021 | $18.82 | $170.72 | $0.68 | $3.20 | $0.92 |
| 2022 | $7.76 | $599.06 | $0.85 | $3.20 | $0.00 |
| 2023 | $3.65 | $1,854.56 | $0.00 | $7.99 | $0.00 |
| 2024 | $7.27 | $194.61 | $1.81 | $2.85 | $0.00 |
| 2025 | $6.15 | $25.67 | $1.68 | $2.80 | $0.00 |
AI valuation
Our deep-learning model estimates Koss Corporation's (KOSS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.67
- Current price
- $4.36
- AI upside
- +488.76%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.50
-19.72% upside
Graham-Dodd
$2.80
-35.73% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| KOSS | Koss Corporation | $4.36 | 39.1M | +489% | -20% | -36% | — | -65.82 | 1.88 | 4.56 | -17.78 | — | 1.88 | 37.81% | -13.76% | -6.93% | -2.83% | -9.53% | -2.35% | 0.08 | — | 11.65 | 8.75 | 0.11 | -660.00% | 293.00% | 818.00% | -1.23% | -0.11 | -3.87% | 0.00% | 0.00% | 0.37% | -25.58 | -62.98 | 3.52 | 6.74 |
| JG | Aurora Mobile Limited | $7.55 | 45.3M | +527% | -24% | — | — | -60.39 | 6.02 | 1.29 | -544.64 | — | 24.97 | 66.11% | -3.13% | -2.23% | -9.57% | 29.67% | -1.86% | 0.31 | -75.01 | 0.71 | 0.66 | 172.52 | -8856.00% | 894.00% | -11932.00% | 0.87% | 0.03 | -10.67% | 0.00% | 0.00% | 0.63% | -31.35 | 87.18 | 0.98 | -2.30 |
| MFI | mF International Limited | $11.49 | 19.03M | +2,523% | -73% | — | +35% | -3.91 | 2.20 | 3.03 | -5.03 | — | 4.62 | 47.16% | -74.26% | -77.48% | -84.82% | -94.47% | -43.86% | 0.21 | — | 2.00 | 1.24 | 0.91 | -37729.00% | -1838.00% | -85661.00% | -38.31% | -1.28 | -147.80% | 0.00% | 0.00% | 22.90% | -3.44 | -2.20 | 2.56 | 1.57 |
| MKTW | MarketWise, Inc. | $14.02 | 33.88M | +23,865% | -51% | — | — | 0.28 | -2.05 | 0.06 | -0.70 | 0.11 | -0.54 | 87.60% | 21.77% | 1.73% | -788.48% | -64.53% | 28.38% | -0.35 | — | 0.65 | 0.39 | -0.97 | 25700.00% | -881.00% | -13761.00% | -88.66% | -0.09 | 17.13% | 5.85% | 1.60% | 47.80% | -0.76 | 2.97 | -0.17 | 1.67 |
| NXTT | Next Technology Holding I… | $3.69 | 10.58M | +1,312,886% | +49,605% | +177,618% | — | 0.13 | 0.03 | 1.58 | — | 0.15 | 0.03 | 59.44% | -0.93% | 1197.20% | 34.11% | -0.02% | 30.38% | 0.01 | — | 30.43 | 0.81 | — | 9031.00% | -3164.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -174.23 | — | 1.63 | 1.48 |
| ODYS | Odysight.ai Inc. | $4.95 | 80.97M | +585% | -42% | — | — | -6.98 | 4.50 | 20.71 | -5.25 | — | 4.50 | 29.19% | -315.51% | -296.85% | -65.28% | -777.07% | -50.60% | 0.06 | — | 6.31 | 5.97 | 1.38 | -204.00% | 3070.00% | -1830.00% | -10.07% | -2.49 | -513.82% | 0.00% | 0.00% | 11.57% | -5.20 | -7.86 | 16.40 | 5.66 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| TACT | TransAct Technologies Inc… | $3.46 | 34.99M | +4,262% | -37% | — | +765% | -3.98 | 1.28 | 0.91 | -13.16 | — | 1.40 | 49.52% | -8.36% | -22.73% | -28.16% | -14.10% | -20.02% | 0.14 | -11.26 | 2.98 | 1.62 | 4.62 | -31064.00% | -4027.00% | -6659.00% | 3.92% | 0.14 | 5.99% | 0.00% | 0.00% | 4.55% | -8.02 | 18.90 | 0.67 | 3.31 |
| UBXG | U-BX Technology Ltd. | $1.82 | 41.18M | +1,368% | -21% | -59% | +564% | -7.54 | 1.08 | 0.69 | -3.35 | — | 1.08 | 0.85% | -10.47% | -9.16% | -16.53% | -31.77% | -14.39% | 0.02 | -92.81 | 10.24 | 7.76 | 3.72 | -2128.00% | -4249.00% | 52991.00% | -41.98% | -1.92 | -95.66% | 0.00% | 0.00% | 32.53% | -3.13 | -1.13 | 0.33 | 7.72 |
| UEIC | Universal Electronics Inc… | $3.77 | 50.39M | +1,468% | -22% | -33% | — | -3.96 | 0.62 | 0.24 | 11.24 | — | 0.74 | 28.87% | -3.87% | -6.09% | -14.47% | -7.95% | -7.08% | 0.32 | — | 1.53 | 0.97 | 2.18 | -7579.00% | -608.00% | -4348.00% | 6.71% | 0.09 | 3.32% | 0.00% | 0.00% | 9.05% | -7.73 | 18.49 | 0.30 | 2.62 |
About Koss Corporation
Koss Corporation, together with its subsidiaries, designs, manufactures, and sells stereo headphones and related accessories in the United States, the Czech Republic, Sweden, Canada, the Russian Federation, Japan, Malaysia, and internationally. It offers high-fidelity headphones, wireless Bluetooth headphones, wireless Bluetooth speakers, computer headsets, telecommunications headsets, active noise canceling headphones, and compact disc recordings under the Koss Classics label. The company sells its products through distributors, international distributors, audio specialty stores, the internet, national retailers, 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. The company also exports its products. Koss Corporation was founded in 1953 and is headquartered in Milwaukee, Wisconsin.
- CEO
- Michael J. Koss
- Employees
- 28
- Beta
- 1.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.50 ÷ $4.36) − 1 = -19.72% (DCF, example).