D-WAVE QUANTUM INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.44 USD | -2.70% |
|
-9.43% | +63.62% |
| Apr. 18 | D-Wave Quantum Inc. Introduces New Fast Anneal Feature, Extending Quantum Computing Performance Gains | CI |
| Apr. 08 | Needham Initiates D-Wave Quantum With Buy Rating, Price Target is $2.50 | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 160.6 | 140.8 | 232.8 | - | - |
| Enterprise Value (EV) 1 | 160.6 | 140.8 | 232.8 | 232.8 | 232.8 |
| P/E ratio | -3.35 x | -1.47 x | -3.18 x | -2.96 x | -4.5 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 22.4 x | 16.1 x | 15 x | 7.1 x | 2.32 x |
| EV / Revenue | 22.4 x | 16.1 x | 15 x | 7.1 x | 2.32 x |
| EV / EBITDA | -3.34 x | -2.59 x | -4.46 x | -4.12 x | -7.21 x |
| EV / FCF | - | -2.3 x | -4.2 x | -4.11 x | -4.98 x |
| FCF Yield | - | -43.5% | -23.8% | -24.4% | -20.1% |
| Price to Book | -27.9 x | - | -6.26 x | -4.97 x | -6.86 x |
| Nbr of stocks (in thousands) | 111,506 | 159,928 | 161,689 | - | - |
| Reference price 2 | 1.440 | 0.8801 | 1.440 | 1.440 | 1.440 |
| Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 7.173 | 8.758 | 15.53 | 32.8 | 100.4 |
| EBITDA 1 | -48.03 | -54.31 | -52.19 | -56.45 | -32.29 |
| EBIT 1 | -49.45 | -55.35 | -52.52 | -55.55 | -33.39 |
| Operating Margin | -689.4% | -631.98% | -338.15% | -169.35% | -33.27% |
| Earnings before Tax (EBT) 1 | -51.53 | -82.72 | -72.15 | -89.53 | -65.16 |
| Net income 1 | -51.53 | -82.72 | -75.89 | -84.04 | -60.89 |
| Net margin | -718.37% | -944.45% | -488.58% | -256.23% | -60.67% |
| EPS 2 | -0.4300 | -0.6000 | -0.4533 | -0.4867 | -0.3200 |
| Free Cash Flow 1 | - | -61.23 | -55.45 | -56.7 | -46.8 |
| FCF margin | - | -699.16% | -357% | -172.86% | -46.63% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1.713 | 1.371 | 1.695 | 2.4 | 1.583 | 1.707 | 2.562 | 2.906 | 3 | 3.475 | 4.1 | 4.941 | 5.665 |
| EBITDA 1 | - | - | -12.45 | -14.45 | -16.92 | -14.92 | -11.58 | -10.9 | -11.61 | -12.34 | -13.4 | -14.26 | -14.72 |
| EBIT 1 | - | -11.98 | -12.78 | -14.84 | -17.26 | -15.18 | -11.81 | -11.1 | -11.95 | -12.71 | -13.58 | -14.26 | -14.16 |
| Operating Margin | - | -874.18% | -754.28% | -618.12% | -1,090.02% | -889.46% | -460.93% | -382.07% | -398.47% | -365.75% | -331.34% | -288.57% | -249.98% |
| Earnings before Tax (EBT) 1 | - | - | -13.05 | -12.5 | -24.61 | -25.9 | -15.83 | -16.01 | -16.25 | -17.66 | -18.75 | -19.5 | -20.74 |
| Net income 1 | -11.62 | - | -13.05 | -12.5 | -24.61 | -25.9 | -15.83 | -16.01 | -17.46 | -18.67 | -19.56 | -20.22 | -20.92 |
| Net margin | -678.05% | - | -770.09% | -520.83% | -1,554.52% | -1,517.16% | -617.84% | -551.07% | -582.09% | -537.11% | -477.15% | -409.32% | -369.29% |
| EPS 2 | - | - | -0.1100 | -0.1000 | -0.2000 | -0.2000 | -0.1200 | -0.1000 | -0.1067 | -0.1133 | -0.1167 | -0.1167 | -0.1200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 7/13/22 | 8/16/22 | 11/10/22 | 4/14/23 | 5/19/23 | 8/10/23 | 11/9/23 | 3/28/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | -61.2 | -55.5 | -56.7 | -46.8 |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | -114% | -161% | -117% |
| Assets 1 | - | - | 66.74 | 52.36 | 52.13 |
| Book Value Per Share 2 | -0.0500 | - | -0.2300 | -0.2900 | -0.2100 |
| Cash Flow per Share 2 | - | - | -0.3200 | -0.2700 | -0.1800 |
| Capex 1 | - | 0.58 | 1.5 | 2 | 4 |
| Capex / Sales | - | 6.66% | 9.66% | 6.1% | 3.99% |
| Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.44
USD
Average target price
3.167
USD
Spread / Average Target
+119.91%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +63.62% | 233M | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- QBTS Stock
- Financials D-Wave Quantum Inc.
