
IONQ Inc
NYSE:IONQ

Intrinsic Value
The intrinsic value of one
IONQ
stock under the Base Case scenario is
3.27
USD.
Compared to the current market price of 39.64 USD,
IONQ Inc
is
Overvalued by 92%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
IONQ Inc
Fundamental Analysis


Revenue & Expenses Breakdown
IONQ Inc
Balance Sheet Decomposition
IONQ Inc
Current Assets | 637m |
Cash & Short-Term Investments | 588.3m |
Receivables | 13.6m |
Other Current Assets | 35.1m |
Non-Current Assets | 213.1m |
Long-Term Investments | 108.9m |
PP&E | 60.9m |
Intangibles | 38.9m |
Other Non-Current Assets | 4.5m |
Free Cash Flow Analysis
IONQ Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
IONQ Inc
Revenue
|
43.1m
USD
|
Cost of Revenue
|
-21.2m
USD
|
Gross Profit
|
21.8m
USD
|
Operating Expenses
|
-277.1m
USD
|
Operating Income
|
-255.3m
USD
|
Other Expenses
|
-69m
USD
|
Net Income
|
-324.3m
USD
|
IONQ Profitability Score
Profitability Due Diligence
IONQ Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
IONQ Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
IONQ Solvency Score
Solvency Due Diligence
IONQ Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
IONQ Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IONQ Price Targets Summary
IONQ Inc
According to Wall Street analysts, the average 1-year price target for
IONQ
is 40.8 USD
with a low forecast of 30.3 USD and a high forecast of 52.5 USD.
Dividends
Current shareholder yield for IONQ is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
IONQ
stock under the Base Case scenario is
3.27
USD.
Compared to the current market price of 39.64 USD,
IONQ Inc
is
Overvalued by 92%.