D-Wave Quantum Inc
NYSE:QBTS
Intrinsic Value
The intrinsic value of one QBTS stock under the Base Case scenario is 0.46 USD. Compared to the current market price of 15.36 USD, D-Wave Quantum Inc is Overvalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
D-Wave Quantum Inc
Fundamental Analysis

Revenue & Expenses Breakdown
D-Wave Quantum Inc
Balance Sheet Decomposition
D-Wave Quantum Inc
Current Assets | 310.9m |
Cash & Short-Term Investments | 304.3m |
Receivables | 1m |
Other Current Assets | 5.5m |
Non-Current Assets | 14.7m |
Long-Term Investments | 2.6m |
PP&E | 11.1m |
Intangibles | 531k |
Other Non-Current Assets | 547k |
Free Cash Flow Analysis
D-Wave Quantum Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
D-Wave Quantum Inc
Revenue
|
21.4m
USD
|
Cost of Revenue
|
-3.6m
USD
|
Gross Profit
|
17.8m
USD
|
Operating Expenses
|
-88.8m
USD
|
Operating Income
|
-71m
USD
|
Other Expenses
|
-61m
USD
|
Net Income
|
-132m
USD
|
QBTS Profitability Score
Profitability Due Diligence
D-Wave Quantum Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
D-Wave Quantum Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
QBTS Solvency Score
Solvency Due Diligence
D-Wave Quantum Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
D-Wave Quantum Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
QBTS Price Targets Summary
D-Wave Quantum Inc
According to Wall Street analysts, the average 1-year price target for QBTS is 10.1 USD with a low forecast of 8.59 USD and a high forecast of 12.6 USD.
Dividends
Current shareholder yield for QBTS 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 QBTS stock under the Base Case scenario is 0.46 USD.
Compared to the current market price of 15.36 USD, D-Wave Quantum Inc is Overvalued by 97%.