RIGETTI COMPUTING, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.27 USD | +8.55% |
|
+15.45% | +28.95% |
| Apr. 26 | Rigetti Computing, Inc. Launches the Novera?? QPU Partner Program | CI |
| Apr. 23 | Rigetti Computing Delivers Novera? QPU to Horizon Quantum Computing for Hardware Testbed | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 443.8 | 89.71 | 144.4 | 211.4 | - | - |
| Enterprise Value (EV) 1 | 443.8 | 60.76 | 144.4 | 211.4 | 211.4 | 211.4 |
| P/E ratio | - | -1.04 x | -1.73 x | -3.1 x | -3.53 x | -4.38 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 54.1 x | 6.85 x | 12 x | 13.1 x | 6.85 x | 2.8 x |
| EV / Revenue | 54.1 x | 6.85 x | 12 x | 13.1 x | 6.85 x | 2.8 x |
| EV / EBITDA | -15.1 x | -1.73 x | -2.81 x | -4.27 x | -4.49 x | -9.74 x |
| EV / FCF | - | -1.05 x | - | -4.04 x | -4.07 x | -7.5 x |
| FCF Yield | - | -95.2% | - | -24.8% | -24.6% | -13.3% |
| Price to Book | - | 0.59 x | - | 1.95 x | 2.65 x | 3.26 x |
| Nbr of stocks (in thousands) | 43,125 | 123,030 | 146,647 | 166,431 | - | - |
| Reference price 2 | 10.29 | 0.7292 | 0.9849 | 1.270 | 1.270 | 1.270 |
| Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 8.196 | 13.1 | 12.01 | 16.1 | 30.87 | 75.53 |
| EBITDA 1 | -29.48 | -51.87 | -51.47 | -49.52 | -47.08 | -21.7 |
| EBIT 1 | -34.13 | -58.89 | -58.9 | -51 | -41.6 | -10.2 |
| Operating Margin | -416.39% | -449.48% | -490.46% | -316.85% | -134.76% | -13.5% |
| Earnings before Tax (EBT) 1 | - | -71.52 | -75.11 | -78.37 | -75.8 | -45.4 |
| Net income 1 | - | -71.52 | -75.11 | -68.51 | -66.13 | -56.05 |
| Net margin | - | -545.88% | -625.47% | -425.63% | -214.22% | -74.21% |
| EPS 2 | - | -0.7000 | -0.5700 | -0.4100 | -0.3600 | -0.2900 |
| Free Cash Flow 1 | - | -85.43 | - | -52.35 | -51.94 | -28.2 |
| FCF margin | - | -652.01% | - | -325.24% | -168.25% | -37.33% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
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 | - | 2.134 | 2.804 | 6.06 | 2.201 | 3.327 | 3.105 | 3.375 | 3.245 | 3.615 | 4.431 | 4.78 | 4.58 |
| EBITDA 1 | - | -15.12 | -14.77 | -11.96 | -17.24 | -10.72 | -11.03 | -11.03 | -12.91 | -12.38 | -11.75 | -12.48 | -13.32 |
| EBIT 1 | - | -16.71 | -14.77 | -14.18 | -19.33 | -12.88 | -13.16 | -13.52 | -13.75 | -12.85 | -12.2 | -12.15 | -13.6 |
| Operating Margin | - | -783.08% | -526.68% | -233.99% | -878.06% | -387.17% | -423.93% | -400.74% | -423.7% | -355.46% | -275.32% | -254.21% | -296.94% |
| Earnings before Tax (EBT) 1 | - | - | -18.76 | -22.87 | -23.35 | - | -22.22 | -12.57 | -15.94 | -16.62 | -16.66 | -17.3 | -15.28 |
| Net income 1 | -10.47 | -9.974 | -18.76 | -22.87 | -23.35 | -16.97 | -22.22 | -12.57 | -16.86 | -17.24 | -17.01 | -17.37 | -16.49 |
| Net margin | - | -467.39% | -668.87% | -377.43% | -1,061.06% | -509.95% | -715.46% | -372.5% | -519.47% | -477.03% | -383.81% | -363.33% | -360.1% |
| EPS 2 | -0.2000 | -0.0900 | -0.1600 | -0.1900 | -0.1900 | -0.1300 | -0.1700 | -0.0800 | -0.1100 | -0.1067 | -0.1033 | -0.0967 | -0.0900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/16/22 | 8/11/22 | 11/21/22 | 3/27/23 | 5/11/23 | 8/10/23 | 11/9/23 | 3/14/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 29 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -85.4 | - | -52.4 | -51.9 | -28.2 |
| ROE (net income / shareholders' equity) | - | -182% | - | -46.4% | -44.1% | -39.2% |
| ROA (Net income/ Total Assets) | - | -57.2% | - | -33.5% | -32.5% | -26.4% |
| Assets 1 | - | 124.9 | - | 204.5 | 203.5 | 212.3 |
| Book Value Per Share 2 | - | 1.230 | - | 0.6500 | 0.4800 | 0.3900 |
| Cash Flow per Share 2 | - | -0.6100 | - | -0.2700 | -0.2500 | -0.0700 |
| Capex 1 | 7.01 | 22.7 | - | 12 | 21.8 | 63.3 |
| Capex / Sales | 85.5% | 173.54% | - | 74.55% | 70.46% | 83.85% |
| Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
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
4
Last Close Price
1.27
USD
Average target price
3.167
USD
Spread / Average Target
+149.34%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +28.95% | 211M | |
| +77.16% | 2,159B | |
| +31.87% | 622B | |
| +20.41% | 623B | |
| +6.78% | 254B | |
| +14.54% | 185B | |
| +4.12% | 162B | |
| -36.56% | 136B | |
| +34.57% | 127B | |
| +35.67% | 105B |
- Stock Market
- Equities
- RGTI Stock
- Financials Rigetti Computing, Inc.
