FMP

FMP

Enter

QBTS - D-Wave Quantum Inc.

photo-url-https://images.financialmodelingprep.com/symbol/QBTS.png

D-Wave Quantum Inc.

QBTS

NYSE

D-Wave Quantum Inc. develops and delivers quantum computing systems, software, and services worldwide. The company offers Advantage, a fifth-generation quantum computer; Launch, a quantum computing onboarding service; Ocean a full suite of open-source programming tools; and Leap, a cloud-based service that provides real-time access to a live quantum computer, as well as access to Advantage, hybrid solvers, the Ocean software development kit, live code, demos, learning resources, and a vibrant developer community. It also provides D-Wave Launch, a quantum professional service that guides enterprises from problem discovery through in-production application deployment. The company's quantum solutions are used in artificial intelligence, materials sciences, drug discovery, scheduling, cybersecurity, fault detection, and financial modeling. It serves manufacturing and logistics, financial services, life sciences, and other industries. D-Wave Quantum Inc. is based in Burnaby, Canada.

11.18 USD

1.03 (9.21%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

34.03M

72.83M

46.83M

78.59M

47.07M

57.9M

71.22M

87.61M

107.76M

132.56M

Revenue %

-

114

-35.71

67.84

-40.11

23.01

23.01

23.01

23.01

Operating Cash Flow

88.13M

-128.95M

-153.09M

-102.83M

-194.5M

-34.74M

-42.73M

-52.57M

-64.66M

-79.53M

Operating Cash Flow %

258.95

-177.05

-326.92

-130.84

-413.2

-60

-60

-60

-60

Cap Ex

-9.1M

-1.6M

-2.84M

-34.48M

-12.84M

-12.29M

-15.12M

-18.59M

-22.87M

-28.13M

Cap Ex %

-26.73

-2.19

-6.06

-43.87

-27.27

-21.22

-21.22

-21.22

-21.22

Free Cash Flow

79.03M

-130.54M

-155.92M

-137.31M

-207.34M

-47.03M

-57.85M

-71.16M

-87.53M

-107.67M

Weighted Average Cost Of Capital

Price

34.49

Beta

Diluted Shares Outstanding

75.04M

Costof Debt

4.11

Tax Rate

After Tax Cost Of Debt

4.11

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

87.76M

Total Equity

2.59B

Total Capital

2.68B

Debt Weighting

3.28

Equity Weighting

96.72

Wacc

14.27

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

34.03M

72.83M

46.83M

78.59M

47.07M

57.9M

71.22M

87.61M

107.76M

132.56M

Operating Cash Flow

88.13M

-128.95M

-153.09M

-102.83M

-194.5M

-34.74M

-42.73M

-52.57M

-64.66M

-79.53M

Cap Ex

-9.1M

-1.6M

-2.84M

-34.48M

-12.84M

-12.29M

-15.12M

-18.59M

-22.87M

-28.13M

Free Cash Flow

79.03M

-130.54M

-155.92M

-137.31M

-207.34M

-47.03M

-57.85M

-71.16M

-87.53M

-107.67M

Wacc

14.27

14.27

14.27

14.27

14.27

Pv Lfcf

-41.16M

-44.3M

-47.68M

-51.33M

-55.25M

Sum Pv Lfcf

-239.72M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

14.27

Free Cash Flow T1

-109.82M

Terminal Value

-894.7M

Present Terminal Value

-459.12M

Intrinsic Value

Enterprise Value

-698.84M

Net Debt

-32.49M

Equity Value

-666.35M

Diluted Shares Outstanding

75.04M

Equity Value Per Share

-8.88

Projected DCF

-8.88 4.884%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep