investorscraft@gmail.com

Intrinsic ValueRigetti Computing, Inc. (RGTIW)

Previous Close$7.69
Intrinsic Value
Upside potential
Previous Close
$7.69

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 nascent but rapidly evolving sector with applications in cryptography, optimization, and material science. The company generates revenue primarily through the development and commercialization of quantum integrated circuits and full-stack quantum computing systems. Rigetti targets both enterprise clients and research institutions, positioning itself as a key player in the race to achieve quantum advantage. Unlike classical computing competitors, Rigetti focuses on hybrid quantum-classical systems, leveraging its proprietary superconducting qubit technology. The company faces intense competition from well-funded tech giants and specialized startups, but its vertical integration and partnerships with government agencies provide a differentiated market position. Rigetti’s long-term viability hinges on technological breakthroughs and scalability, as the quantum computing market remains in its early stages with uncertain commercial adoption timelines.

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 underscores the high R&D costs and capital intensity inherent in quantum computing. Operating cash flow was negative $50.6 million, while capital expenditures totaled $11.1 million, indicating continued investment in infrastructure and technology development. The lack of profitability is typical for a pre-revenue growth company in this sector.

Earnings Power And Capital Efficiency

Rigetti’s diluted EPS of -$1.09 highlights its current earnings challenges, driven by significant operating expenses and limited revenue scale. The company’s capital efficiency is constrained by the need for ongoing R&D and talent acquisition in a highly specialized field. Rigetti’s ability to monetize its technology will depend on achieving technical milestones and securing larger commercial contracts.

Balance Sheet And Financial Health

Rigetti maintains $67.7 million in cash and equivalents, providing a runway for operations, though additional funding may be required to sustain its growth trajectory. Total debt stands at $8.8 million, a relatively modest figure, but the company’s negative cash flow raises liquidity concerns. The balance sheet reflects the high-risk, high-reward nature of its business model.

Growth Trends And Dividend Policy

Rigetti is in a growth phase, prioritizing technology development over profitability. The company does not pay dividends, reinvesting all capital into R&D and market expansion. Growth trends are difficult to assess due to the industry’s immaturity, but Rigetti’s progress in qubit stability and system performance will be critical drivers of future revenue acceleration.

Valuation And Market Expectations

Rigetti’s valuation is speculative, reflecting the potential of quantum computing rather than near-term financial metrics. Market expectations are tied to technological advancements and partnerships, with investors betting on long-term disruption. The stock’s volatility is typical for a pre-revenue company in a cutting-edge industry.

Strategic Advantages And Outlook

Rigetti’s strategic advantages include its proprietary quantum hardware, hybrid computing approach, and collaborations with defense and research entities. The outlook remains uncertain, contingent on breakthroughs in quantum error correction and scalability. Success would position Rigetti as a leader in a transformative industry, while failure could lead to consolidation or obsolescence.

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