FMP
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.
10.15 USD
3.24 (31.92%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
5.16M
6.28M
7.17M
8.76M
8.83M
10.12M
11.61M
13.32M
15.28M
17.53M
Revenue %
-
21.69
14.24
22.1
0.79
14.7
14.7
14.7
14.7
Ebitda
-14.06M
-34.36M
-49.03M
-80.83M
-77.22M
-10.12M
-11.61M
-13.32M
-15.28M
-17.53M
Ebitda %
-272.54
-547.19
-683.59
-922.96
-874.85
-100
-100
-100
-100
Ebit
-16.79M
-36.96M
-51.37M
-82.68M
-77.22M
-10.12M
-11.61M
-13.32M
-15.28M
-17.53M
Ebit %
-325.37
-588.63
-716.12
-944.03
-874.85
-100
-100
-100
-100
Depreciation
2.73M
2.6M
2.33M
1.84M
-
2.99M
3.43M
3.94M
4.52M
5.18M
Depreciation %
52.83
41.44
32.52
21.07
-
29.57
29.57
29.57
29.57
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
21.34M
9.48M
7.07M
41.31M
177.98M
10.09M
11.58M
13.28M
15.23M
17.47M
Total Cash %
413.47
151.03
98.49
471.65
2.02k
99.7
99.7
99.7
99.7
Receivables
16.18M
438k
815k
1.74M
1.42M
3.12M
3.58M
4.11M
4.71M
5.41M
Receivables %
313.66
6.98
11.36
19.84
16.09
30.85
30.85
30.85
30.85
Inventories
2.52M
2.11M
2.2M
2.08M
1.69M
3.16M
3.62M
4.16M
4.77M
5.47M
Inventories %
48.86
33.67
30.61
23.73
19.1
31.19
31.19
31.19
31.19
Payable
2.18M
2.11M
3.76M
1.47M
815k
3.12M
3.58M
4.1M
4.71M
5.4M
Payable %
42.17
33.59
52.36
16.73
9.23
30.82
30.82
30.82
30.82
Cap Ex
-789k
-2M
-498k
-630k
-2.11M
-1.72M
-1.98M
-2.27M
-2.6M
-2.98M
Cap Ex %
-15.29
-31.84
-6.94
-7.19
-23.86
-17.02
-17.02
-17.02
-17.02
Weighted Average Cost Of Capital
Price
10.15
Beta
Diluted Shares Outstanding
192.13M
Costof Debt
4.09
Tax Rate
After Tax Cost Of Debt
4.09
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
8.25M
Total Equity
1.95B
Total Capital
1.96B
Debt Weighting
0.42
Equity Weighting
99.58
Wacc
9.33
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
5.16M
6.28M
7.17M
8.76M
8.83M
10.12M
11.61M
13.32M
15.28M
17.53M
Ebitda
-14.06M
-34.36M
-49.03M
-80.83M
-77.22M
-10.12M
-11.61M
-13.32M
-15.28M
-17.53M
Ebit
-16.79M
-36.96M
-51.37M
-82.68M
-77.22M
-10.12M
-11.61M
-13.32M
-15.28M
-17.53M
Tax Rate
-
-
-
-
-
-
-
-
-
-
Ebiat
-30.57M
-39.92M
-38.84M
-82.68M
-77.22M
-9.63M
-11.05M
-12.67M
-14.53M
-16.67M
Depreciation
2.73M
2.6M
2.33M
1.84M
-
2.99M
3.43M
3.94M
4.52M
5.18M
Receivables
16.18M
438k
815k
1.74M
1.42M
3.12M
3.58M
4.11M
4.71M
5.41M
Inventories
2.52M
2.11M
2.2M
2.08M
1.69M
3.16M
3.62M
4.16M
4.77M
5.47M
Payable
2.18M
2.11M
3.76M
1.47M
815k
3.12M
3.58M
4.1M
4.71M
5.4M
Cap Ex
-789k
-2M
-498k
-630k
-2.11M
-1.72M
-1.98M
-2.27M
-2.6M
-2.98M
Ufcf
-45.17M
-23.23M
-35.82M
-84.56M
-79.27M
-9.23M
-10.05M
-11.53M
-13.23M
-15.17M
Wacc
9.33
9.33
9.33
9.33
9.33
Pv Ufcf
-8.44M
-8.41M
-8.83M
-9.26M
-9.71M
Sum Pv Ufcf
-44.66M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.33
Free Cash Flow T1
-15.48M
Terminal Value
-211.29M
Present Terminal Value
-135.29M
Intrinsic Value
Enterprise Value
-179.95M
Net Debt
-169.73M
Equity Value
-10.22M
Diluted Shares Outstanding
192.13M
Equity Value Per Share
-0.05
Projected DCF
-0.05320124 191.785%
