investorscraft@gmail.com

Intrinsic ValueQuantum Computing, Inc. (QUBT)

Previous Close$9.27
Intrinsic Value
Upside potential
Previous Close
$9.27

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 Computing, Inc. operates in the emerging quantum technology sector, focusing on developing accessible quantum computing solutions for commercial and government applications. The company generates revenue through software licensing, consulting services, and hardware sales, targeting industries such as finance, healthcare, and logistics where quantum algorithms can solve complex optimization problems. Unlike larger competitors, QUBT positions itself as a niche player, offering hybrid quantum-classical solutions to bridge the gap until full-scale quantum computing becomes viable. The company’s market position is bolstered by strategic partnerships and proprietary software, though it faces intense competition from well-funded tech giants and research institutions. Its ability to scale depends on broader quantum adoption and technological advancements in qubit stability and error correction.

Revenue Profitability And Efficiency

In FY 2024, QUBT reported modest revenue of $373,000, reflecting its early-stage commercialization efforts. The company’s net loss of $68.5 million underscores significant R&D and operational costs typical of quantum tech firms. Operating cash flow was negative at $16.2 million, while capital expenditures of $6.0 million indicate ongoing investments in infrastructure and intellectual property. These metrics highlight the capital-intensive nature of the industry and QUBT’s focus on long-term growth over near-term profitability.

Earnings Power And Capital Efficiency

QUBT’s diluted EPS of -$0.73 reflects its current lack of earnings power, as revenue remains insufficient to cover high fixed costs. The company’s capital efficiency is constrained by the speculative nature of quantum computing, requiring sustained funding to advance technology. With $78.9 million in cash, it has a runway to support operations, but further dilution or debt may be necessary to fund future development phases.

Balance Sheet And Financial Health

QUBT maintains a strong liquidity position with $78.9 million in cash and equivalents against minimal total debt of $1.2 million, providing flexibility to navigate its growth phase. The balance sheet is unburdened by leverage, but shareholder equity is pressured by accumulated deficits. The company’s financial health hinges on its ability to secure additional funding or achieve revenue traction before cash reserves deplete.

Growth Trends And Dividend Policy

Growth is driven by technological milestones and partnerships, though revenue scalability remains unproven. QUBT does not pay dividends, reinvesting all resources into R&D and market expansion. Investor returns are contingent on successful commercialization, which may take years given the nascent state of quantum computing. The absence of a dividend policy aligns with its high-growth, pre-profitability profile.

Valuation And Market Expectations

QUBT’s valuation is speculative, tied to potential rather than current financial performance. Market expectations reflect optimism about quantum computing’s disruptive potential, but volatility is high due to uncertainty around adoption timelines. The stock’s performance will likely correlate with technological breakthroughs or strategic deals that validate its business model.

Strategic Advantages And Outlook

QUBT’s proprietary software and hybrid approach offer differentiation in a crowded field, but execution risks are elevated. The outlook depends on securing pilot customers, improving qubit technology, and navigating a capital-intensive landscape. Success could position it as a consolidator in niche quantum applications, though failure to scale would exacerbate financial strain.

Sources

10-K filings, company investor relations

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