investorscraft@gmail.com

Intrinsic ValueArqit Quantum Inc. (ARQQW)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arqit Quantum Inc. operates in the quantum encryption and cybersecurity sector, specializing in quantum-safe encryption solutions designed to protect data from emerging threats posed by quantum computing. The company's core revenue model is built around licensing its proprietary QuantumCloud™ platform, which enables enterprises and governments to secure communications and data with post-quantum cryptography. Arqit targets high-growth markets, including defense, financial services, and critical infrastructure, where data security is paramount. The company differentiates itself through its unique satellite-based key distribution system, which enhances security by eliminating traditional vulnerabilities associated with key exchange. Arqit's positioning as a pioneer in quantum-safe encryption allows it to capitalize on increasing regulatory and industry demand for future-proof cybersecurity solutions. Its partnerships with major technology and defense contractors further strengthen its market credibility and adoption potential.

Revenue Profitability And Efficiency

Arqit Quantum reported revenue of $293,000 for the fiscal year ending September 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $54.6 million, with diluted EPS of -$10.79, underscoring significant investment in R&D and market expansion. Operating cash flow was negative $34.1 million, while capital expenditures totaled $3.3 million, indicating ongoing infrastructure and technology development.

Earnings Power And Capital Efficiency

Arqit's current earnings power is constrained by its pre-revenue phase, with losses driven by high operational and developmental costs. The company's capital efficiency metrics reflect its focus on scaling its QuantumCloud™ platform, with limited near-term profitability. However, its technology's potential to address a critical gap in cybersecurity could drive future earnings growth as adoption accelerates.

Balance Sheet And Financial Health

Arqit maintains a conservative balance sheet with $18.7 million in cash and equivalents and minimal total debt of $990,000. The lack of significant leverage provides flexibility, but the company's cash burn rate necessitates careful liquidity management. Further fundraising may be required to sustain operations until commercialization scales sufficiently.

Growth Trends And Dividend Policy

Arqit is in a high-growth phase, prioritizing technology deployment over shareholder returns, as evidenced by its lack of dividend payments. The company's growth trajectory hinges on broader adoption of quantum-safe encryption solutions, with potential catalysts including regulatory mandates and increased cybersecurity threats. Near-term revenue growth is expected to remain modest as the market matures.

Valuation And Market Expectations

The market values Arqit based on its long-term potential in the quantum encryption space rather than current financial performance. Investors appear to be pricing in significant future adoption of its technology, though execution risks remain high given the nascent state of the quantum cybersecurity market.

Strategic Advantages And Outlook

Arqit's strategic advantages lie in its first-mover status in quantum-safe encryption and its patented satellite-based key distribution system. The outlook depends on its ability to convert pilot projects into scalable commercial contracts while navigating competitive and technological risks. Success in securing high-profile partnerships will be critical to validating its technology and driving sustained growth.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount