investorscraft@gmail.com

Intrinsic ValueD-Wave Quantum Inc. (QBTS)

Previous Close$21.22
Intrinsic Value
Upside potential
Previous Close
$21.22

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

D-Wave Quantum Inc. operates in the quantum computing industry, a cutting-edge sector focused on solving complex computational problems beyond the reach of classical computers. The company generates revenue primarily through the sale of quantum computing systems, cloud-based quantum computing services, and professional services, including consulting and software development. D-Wave differentiates itself by specializing in quantum annealing technology, which targets optimization problems in industries such as logistics, finance, and pharmaceuticals. The company positions itself as a pioneer in commercial quantum computing, though it faces intense competition from larger tech firms and well-funded startups. Its market position is bolstered by strategic partnerships and government contracts, but scalability and technological maturity remain key challenges. D-Wave’s long-term success hinges on advancing its quantum hardware and expanding its ecosystem of enterprise applications.

Revenue Profitability And Efficiency

D-Wave reported revenue of $8.8 million for the period, reflecting its early-stage commercialization efforts in quantum computing. The company posted a net loss of $143.9 million, driven by high R&D expenditures and operational costs typical of a pre-revenue growth firm. Operating cash flow was negative $42.6 million, with capital expenditures at $2.1 million, indicating significant investment in technology development.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.75 underscores the company’s current lack of profitability, as it prioritizes innovation over near-term earnings. Capital efficiency remains low due to heavy R&D spending, though cash reserves of $178 million provide runway for continued investment. The balance between growth spending and future monetization will be critical for improving earnings power.

Balance Sheet And Financial Health

D-Wave maintains a solid liquidity position with $178 million in cash and equivalents, offset by $38.4 million in total debt. The strong cash balance supports its growth strategy, but persistent losses could pressure financial health if not mitigated by revenue acceleration. The absence of dividends aligns with its focus on reinvestment.

Growth Trends And Dividend Policy

Revenue growth is nascent, reflecting the early adoption phase of quantum computing. The company does not pay dividends, directing all resources toward R&D and market expansion. Future growth depends on technological breakthroughs and broader enterprise adoption of quantum solutions.

Valuation And Market Expectations

Given its pre-profitability stage, valuation is driven by long-term potential rather than current financial metrics. Investors likely price in speculative upside tied to quantum computing’s commercial viability. Market expectations hinge on D-Wave’s ability to scale its technology and secure large-scale deployments.

Strategic Advantages And Outlook

D-Wave’s first-mover advantage in quantum annealing and partnerships with industry leaders provide strategic differentiation. However, the outlook remains uncertain due to technological and competitive risks. Success will depend on achieving quantum advantage in real-world applications and transitioning from R&D to sustainable commercialization.

Sources

Company filings (CIK: 0001907982), 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