investorscraft@gmail.com

Intrinsic ValueQuantum-Si incorporated (QSI)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

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

Quantum-Si Incorporated operates in the biotechnology sector, specializing in next-generation protein sequencing technology. The company’s core revenue model is driven by the development and commercialization of its proprietary single-molecule detection platform, which aims to revolutionize proteomics research and diagnostics. By leveraging semiconductor-based sensing technology, Quantum-Si targets academic, pharmaceutical, and clinical markets with a focus on scalability and cost efficiency. The company competes in a rapidly evolving industry dominated by established players like Illumina and Thermo Fisher, positioning itself as a disruptor with its innovative approach to protein analysis. Its technology promises faster, more accurate, and affordable solutions, addressing critical gaps in precision medicine and life sciences research. Despite being an early-stage player, Quantum-Si’s differentiated platform and strategic partnerships underscore its potential to carve a niche in the high-growth proteomics market.

Revenue Profitability And Efficiency

Quantum-Si reported revenue of $3.1 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $101.0 million, with diluted EPS of -$0.71, highlighting significant investment in R&D and market penetration. Operating cash flow was -$87.8 million, while capital expenditures totaled $4.6 million, indicating ongoing infrastructure and technology development.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its pre-revenue phase, with capital primarily allocated to advancing its proprietary sequencing platform. High R&D expenses and operational costs dominate the financial profile, though the technology’s scalability could improve capital efficiency over time if adoption accelerates.

Balance Sheet And Financial Health

Quantum-Si holds $49.2 million in cash and equivalents, providing a runway for near-term operations. Total debt stands at $12.9 million, suggesting manageable leverage. However, sustained losses may necessitate additional funding to support growth initiatives and commercialization efforts.

Growth Trends And Dividend Policy

As an emerging biotech firm, Quantum-Si prioritizes reinvestment over dividends, with no dividend payouts reported. Growth hinges on technology adoption and partnerships, though revenue remains minimal. The company’s trajectory depends on its ability to scale production and secure market validation for its platform.

Valuation And Market Expectations

The market likely values Quantum-Si based on its long-term potential in proteomics, given its innovative technology. However, with limited revenue and high losses, traditional valuation metrics are less applicable. Investor sentiment may hinge on clinical validation and commercial milestones.

Strategic Advantages And Outlook

Quantum-Si’s key advantage lies in its differentiated protein sequencing technology, which could disrupt traditional methods. The outlook depends on execution, including partnerships, regulatory progress, and cost optimization. Success in these areas could position the company as a leader in next-generation proteomics.

Sources

10-K filing, company investor presentations

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