Company Valuation: D-Wave Quantum Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 160.6 140.8 2,261 9,156 9,728 - -
Change - -12.34% 1,506.27% 304.96% 6.25% - -
Enterprise Value (EV) 1 160.6 140.8 2,261 8,307 9,453 9,523 9,728
Change - -12.34% 1,506.27% 267.43% 13.79% 0.74% 2.15%
P/E Ratio -3.35x -1.47x -11.2x -23.6x -65.9x -57.7x -64x
PBR -27.9x - 35.7x 11x 9.58x 11.5x 13.7x
PEG - -0x -0.4x -0.5x 1x -4.1x 6.47x
Capitalization / Revenue 22.4x 16.1x 256x 372x 229x 114x 68.5x
EV / Revenue 22.4x 16.1x 256x 338x 223x 112x 68.5x
EV / EBITDA -3.34x -2.59x -40.4x -116x -78x -66.5x -71.6x
EV / EBIT -3.25x -2.54x -39.6x -113x -73.3x -62.7x -68.3x
EV / FCF - -2.3x -50.5x -110x -69.1x -62.6x -64x
FCF Yield - -43.5% -1.98% -0.91% -1.45% -1.6% -1.56%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.43 -0.6 -0.75 -1.11 -0.3988 -0.455 -0.41
Distribution rate - - - - - - -
Net sales 1 7.173 8.758 8.827 24.59 42.42 85.21 142.1
EBITDA 1 -48.03 -54.31 -56.02 -71.77 -121.2 -143.2 -135.9
EBIT 1 -49.45 -55.35 -57.12 -73.34 -129 -151.9 -142.3
Net income 1 -51.53 -82.72 -143.9 -355.1 -130.9 -178.2 -170.4
Net Debt 1 - - - -848.5 -274.8 -205.1 -
Reference price 2 1.44 0.88 8.40 26.15 26.26 26.26 26.26
Nbr of stocks (in thousands) 111,506 159,928 269,152 350,122 370,445 - -
Announcement Date 14/04/23 28/03/24 13/03/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-65.86x222.84x-77.97x - 9.73B
20.19x3.5x9.16x1.03% 135B
-858.75x29.14x124.18x-.--% 83.32B
-23.47x7.89x13.57x-.--% 58.22B
908.68x16.97x44.32x-.--% 18.92B
46.66x4.41x17.51x-.--% 13.35B
44.74x4.5x14.67x-.--% 12.01B
14.13x3.01x8x-.--% 4.39B
20.71x4.57x10.29x-.--% 4.04B
78.78x3.41x15.99x0.42% 3.34B
Average 18.58x 30.02x 17.97x 0.16% 34.21B
Weighted average by Cap. -152.23x 17.55x 37.98x 0.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. QBTS Stock
  4. Valuation D-Wave Quantum Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!