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.

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%

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