investorscraft@gmail.com

Intrinsic ValueRigetti Computing, Inc. (RGTI)

Previous Close$19.09
Intrinsic Value
Upside potential
Previous Close
$19.09

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

Rigetti Computing, Inc. operates in the quantum computing industry, a cutting-edge sector focused on developing advanced computational technologies. The company generates revenue primarily through the sale of quantum computing systems, cloud-based quantum computing services, and research collaborations. Rigetti targets both commercial and government clients, positioning itself as a key player in the nascent but rapidly evolving quantum computing market. Its proprietary superconducting quantum processors differentiate it from competitors, though the industry remains highly speculative with significant technological and commercialization hurdles. The company’s market position is bolstered by strategic partnerships and grants, but it faces intense competition from larger tech firms and well-funded startups. Rigetti’s long-term success hinges on achieving quantum advantage—demonstrating superior performance over classical computers—while scaling its operations sustainably.

Revenue Profitability And Efficiency

Rigetti reported revenue of $10.8 million for the period, reflecting its early-stage commercialization efforts. The company’s net loss of $201.0 million and diluted EPS of -$1.09 underscore the high costs associated with R&D and scaling operations in quantum computing. Operating cash flow was -$50.6 million, while capital expenditures totaled -$11.1 million, indicating significant ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

Rigetti’s earnings power remains constrained by its pre-revenue phase, with substantial losses driven by R&D and operational expenses. Capital efficiency is challenged by the capital-intensive nature of quantum computing development, though the company’s $67.7 million in cash provides a runway for near-term operations. The lack of profitability metrics such as ROIC or ROE reflects its early-stage status.

Balance Sheet And Financial Health

Rigetti’s balance sheet shows $67.7 million in cash and equivalents against $8.8 million in total debt, suggesting a manageable leverage position. However, the company’s persistent losses and negative cash flows raise concerns about long-term liquidity without additional funding. Shareholders’ equity is likely under pressure given the significant net losses and high burn rate.

Growth Trends And Dividend Policy

Growth trends are difficult to assess due to the company’s early-stage nature, though revenue generation remains minimal. Rigetti does not pay dividends, consistent with its focus on reinvesting capital into R&D and commercialization efforts. Future growth hinges on technological breakthroughs and broader adoption of quantum computing solutions.

Valuation And Market Expectations

Rigetti’s valuation is speculative, driven by its potential in quantum computing rather than current financial performance. Market expectations are tied to long-term technological milestones, with investors betting on the company’s ability to achieve quantum advantage. The stock’s volatility reflects the high-risk, high-reward nature of the sector.

Strategic Advantages And Outlook

Rigetti’s strategic advantages include its proprietary quantum processor technology and partnerships with research institutions. However, the outlook remains uncertain due to the unproven commercial viability of quantum computing. Success depends on overcoming technical challenges, securing additional funding, and scaling operations effectively in a competitive landscape.

Sources

Company filings (10-K), 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