image
Technology - Computer Hardware - NYSE - None
$ 30.5918
11.2 %
$ 9.08 B
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one IONQ-WT stock under the worst case scenario is HIDDEN Compared to the current market price of 30.6 USD, IonQ, Inc. WT is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one IONQ-WT stock under the base case scenario is HIDDEN Compared to the current market price of 30.6 USD, IonQ, Inc. WT is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one IONQ-WT stock under the best case scenario is HIDDEN Compared to the current market price of 30.6 USD, IonQ, Inc. WT is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
22 M REVENUE
98.02%
-158 M OPERATING INCOME
-83.98%
-158 M NET INCOME
-225.23%
-78.8 M OPERATING CASH FLOW
-76.32%
68.8 M INVESTING CASH FLOW
122.25%
1.76 M FINANCING CASH FLOW
60.68%
12.4 M REVENUE
8.95%
-53.1 M OPERATING INCOME
-8.57%
-121 M NET INCOME
-222.38%
-65.4 M OPERATING CASH FLOW
-146.06%
358 M INVESTING CASH FLOW
4220.27%
-300 M FINANCING CASH FLOW
-907477.38%
Balance Sheet IonQ, Inc. WT
image
Current Assets 390 M
Cash & Short-Term Investments 355 M
Receivables 11.5 M
Other Current Assets 23.1 M
Non-Current Assets 164 M
Long-Term Investments 100 M
PP&E 42.1 M
Other Non-Current Assets 21 M
Current Liabilities 37.2 M
Accounts Payable 5.6 M
Short-Term Debt 710 K
Other Current Liabilities 30.9 M
Non-Current Liabilities 31.4 M
Long-Term Debt 7.4 M
Other Non-Current Liabilities 24 M
EFFICIENCY
Earnings Waterfall IonQ, Inc. WT
image
Revenue 22 M
Cost Of Revenue 8.11 M
Gross Profit 13.9 M
Operating Expenses 172 M
Operating Income -158 M
Other Expenses 17 K
Net Income -158 M
RATIOS
63.22% GROSS MARGIN
63.22%
-715.70% OPERATING MARGIN
-715.70%
-715.77% NET MARGIN
-715.77%
-32.53% ROE
-32.53%
-28.50% ROA
-28.50%
-30.52% ROIC
-30.52%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis IonQ, Inc. WT
image
Net Income -158 M
Depreciation & Amortization 10.4 M
Capital Expenditures -19.5 M
Stock-Based Compensation 69.7 M
Change in Working Capital -12.6 M
Others 4.83 M
Free Cash Flow -98.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets IonQ, Inc. WT
image
IONQ-WT has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership IonQ, Inc. WT
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 year ago
Dec 11, 2023
Sell 372 K USD
Kramer Thomas G.
Chief Financial Officer
- 28190
13.2132 USD
1 year ago
Dec 11, 2023
Sell 324 K USD
Kim Jungsang
Chief Technology Officer
- 24547
13.2129 USD
1 year ago
Dec 11, 2023
Sell 742 K USD
Chapman Peter Hume
President and CEO
- 56152
13.2128 USD
1 year ago
Dec 11, 2023
Sell 970 K USD
Alameddine Rima
Chief Revenue Officer
- 73447
13.2122 USD
1 year ago
Jun 01, 2023
Sell 2.15 M USD
Monroe Christopher
Chief Scientist
- 200000
10.75 USD
1 year ago
May 25, 2023
Sell 28.2 K USD
Monroe Christopher
Chief Scientist
- 2680
10.52 USD
1 year ago
Jun 01, 2023
Sell 2.15 M USD
Monroe Christopher
Chief Scientist
- 200000
10.75 USD
1 year ago
May 25, 2023
Sell 51.8 K USD
Kramer Thomas G.
Chief Financial Officer
- 4923
10.52 USD
1 year ago
May 25, 2023
Sell 46.5 K USD
Kim Jungsang
Chief Technology Officer
- 4417
10.52 USD
1 year ago
May 25, 2023
Sell 123 K USD
Chapman Peter Hume
President and CEO
- 11726
10.52 USD
1 year ago
May 25, 2023
Sell 82.9 K USD
Babinski Laurie A.
General Counsel and Secretary
- 7884
10.52 USD
2 years ago
Sep 12, 2022
Sell 8.42 K USD
Monroe Christopher
Chief Scientist
- 1548
5.44 USD
2 years ago
Dec 12, 2022
Sell 12.8 K USD
Kim Jungsang
Chief Technology Officer
- 2892
4.43 USD
2 years ago
Dec 12, 2022
Sell 32.4 K USD
Chapman Peter Hume
President and CEO
- 7304
4.43 USD
2 years ago
Dec 12, 2022
Sell 23 K USD
Babinski Laurie A.
General Counsel and Secretary
- 5199
4.43 USD
2 years ago
Dec 12, 2022
Sell 7.12 K USD
Monroe Christopher
Chief Scientist
- 1608
4.43 USD
2 years ago
Dec 12, 2022
Sell 13.6 K USD
Kramer Thomas G.
Chief Financial Officer
- 3079
4.43 USD
7. News
8. Profile Summary

IonQ, Inc. WT IONQ-WT

image
COUNTRY None
INDUSTRY Computer Hardware
MARKET CAP $ 9.08 B
Dividend Yield 0.00%
Description None
Contact None
IPO Date None
Employees None
Officers