image
Technology - Computer Hardware - NYSE - US
$ 38.89
-6.4 %
$ 8.42 B
Market Cap
-47.43
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one IONQ stock under the worst case scenario is HIDDEN Compared to the current market price of 38.9 USD, IonQ, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one IONQ stock under the base case scenario is HIDDEN Compared to the current market price of 38.9 USD, IonQ, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 19, 2025.

The intrinsic value of one IONQ stock under the best case scenario is HIDDEN Compared to the current market price of 38.9 USD, IonQ, Inc. 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.
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.
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%
-32.54% ROIC
-32.54%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis IonQ, Inc.
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.
image
Wall Street analysts predict an average 1-year price target for IONQ of $17.7 , with forecasts ranging from a low of $13 to a high of $22 .
IONQ Lowest Price Target Wall Street Target
13 USD -66.57%
IONQ Average Price Target Wall Street Target
17.7 USD -54.57%
IONQ Highest Price Target Wall Street Target
22 USD -43.43%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership IonQ, Inc.
image
Sold
0-3 MONTHS
1.91 M USD 3
3-6 MONTHS
656 K USD 3
6-9 MONTHS
339 K USD 3
9-12 MONTHS
882 K USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
1.07 M USD 2
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Dec 11, 2024
Sell 634 K USD
Alameddine Rima
Chief Revenue Officer
- 21337
29.7313 USD
1 month ago
Dec 11, 2024
Sell 291 K USD
Kramer Thomas G.
Chief Financial Officer
- 9780
29.7171 USD
1 month ago
Dec 11, 2024
Sell 390 K USD
Chapman Peter Hume
President and CEO
- 13106
29.7314 USD
2 months ago
Oct 28, 2024
Sell 228 K USD
Alameddine Rima
Chief Revenue Officer
- 13000
17.5 USD
2 months ago
Oct 28, 2024
Sell 178 K USD
Alameddine Rima
Chief Revenue Officer
- 9875
18.07 USD
2 months ago
Oct 23, 2024
Sell 189 K USD
Alameddine Rima
Chief Revenue Officer
- 12000
15.72 USD
3 months ago
Oct 16, 2024
Sell 116 K USD
Alameddine Rima
Chief Revenue Officer
- 9875
11.72 USD
3 months ago
Oct 18, 2024
Sell 156 K USD
Alameddine Rima
Chief Revenue Officer
- 11375
13.72 USD
3 months ago
Oct 11, 2024
Sell 7.68 K USD
Alameddine Rima
Chief Revenue Officer
- 716
10.72 USD
3 months ago
Oct 14, 2024
Sell 98.2 K USD
Alameddine Rima
Chief Revenue Officer
- 9159
10.72 USD
4 months ago
Sep 11, 2024
Sell 44.8 K USD
Chapman Peter Hume
President and CEO
- 6356
7.0487 USD
4 months ago
Sep 12, 2024
Sell 37.1 K USD
Chapman Peter Hume
President and CEO
- 5078
7.3079 USD
4 months ago
Sep 11, 2024
Sell 34.3 K USD
Kramer Thomas G.
Chief Financial Officer
- 4866
7.0487 USD
4 months ago
Sep 12, 2024
Sell 28.4 K USD
Kramer Thomas G.
Chief Financial Officer
- 3887
7.3079 USD
9 months ago
Apr 08, 2024
Bought 46.4 USD
Kramer Thomas G.
Chief Financial Officer
+ 5
9.28 USD
4 months ago
Sep 11, 2024
Sell 72.9 K USD
Alameddine Rima
Chief Revenue Officer
- 10349
7.0487 USD
4 months ago
Sep 12, 2024
Sell 60.4 K USD
Alameddine Rima
Chief Revenue Officer
- 8268
7.3079 USD
7 months ago
Jun 11, 2024
Sell 36.4 K USD
Kramer Thomas G.
CHIEF FINANCIAL OFFICER
- 4610
7.8865 USD
7 months ago
Jun 12, 2024
Sell 40.4 K USD
Kramer Thomas G.
CHIEF FINANCIAL OFFICER
- 4967
8.1319 USD
7 months ago
Jun 11, 2024
Sell 46.8 K USD
Chapman Peter Hume
PRESIDENT AND CEO
- 5936
7.8865 USD
7 months ago
Jun 12, 2024
Sell 52 K USD
Chapman Peter Hume
PRESIDENT AND CEO
- 6394
8.1319 USD
7 months ago
Jun 11, 2024
Sell 77.3 K USD
Alameddine Rima
CHIEF REVENUE OFFICER
- 9807
7.8865 USD
7 months ago
Jun 12, 2024
Sell 85.9 K USD
Alameddine Rima
CHIEF REVENUE OFFICER
- 10565
8.1319 USD
10 months ago
Mar 11, 2024
Sell 201 K USD
Kramer Thomas G.
CHIEF FINANCIAL OFFICER
- 19672
10.1956 USD
10 months ago
Mar 11, 2024
Sell 104 K USD
Kim Jungsang
CHIEF TECHNOLOGY OFFICER
- 10220
10.1957 USD
10 months ago
Mar 11, 2024
Sell 300 K USD
Chapman Peter Hume
PRESIDENT AND CEO
- 29452
10.1956 USD
10 months ago
Mar 11, 2024
Sell 277 K USD
Alameddine Rima
CHIEF REVENUE OFFICER
- 27212
10.1956 USD
10 months ago
Mar 05, 2024
Bought 1.07 M USD
You Harry L.
Director
+ 115000
9.28 USD
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
2 years ago
Sep 12, 2022
Sell 8.42 K USD
Monroe Christopher
Chief Scientist
- 1548
5.44 USD
2 years ago
Sep 12, 2022
Sell 16.6 K USD
Kramer Thomas G.
Chief Financial Officer
- 3058
5.44 USD
2 years ago
Sep 12, 2022
Sell 39.5 K USD
Chapman Peter Hume
President and CEO
- 7255
5.44 USD
2 years ago
Sep 12, 2022
Sell 15.6 K USD
Kim Jungsang
Chief Technology Officer
- 2872
5.44 USD
2 years ago
Sep 12, 2022
Sell 27.7 K USD
Babinski Laurie A.
General Counsel and Secretary
- 5086
5.44 USD
2 years ago
Jun 01, 2022
Bought 27.5 K USD
Kim Jungsang
Chief Technology Officer
+ 5000
5.5 USD
2 years ago
May 26, 2022
Sell 5.38 M USD
New Enterprise Associates 15, L.P.
10 percent owner
- 926619
5.8036 USD
2 years ago
May 27, 2022
Sell 8.88 M USD
New Enterprise Associates 15, L.P.
10 percent owner
- 1497733
5.9292 USD
2 years ago
May 26, 2022
Sell 2.82 M USD
Sonsini Peter W.
director:
- 498614
5.6464 USD
2 years ago
May 31, 2022
Sell 2.82 M USD
New Enterprise Associates 15, L.P.
10 percent owner
- 498614
5.6464 USD
2 years ago
Apr 11, 2022
Sell 6.02 M USD
GV 2016 GP, L.L.C.
Director
- 539257
11.155 USD
2 years ago
Apr 11, 2022
Sell 59 K USD
Alphabet Inc.
director:
- 4992
11.8282 USD
2 years ago
Apr 11, 2022
Sell 59 K USD
GV 2016 GP, L.L.C.
Director
- 4992
11.8282 USD
3 years ago
Dec 08, 2021
Sell 15.5 M USD
You Harry L.
Director
- 734879
21.12 USD
3 years ago
Dec 08, 2021
Sell 3.64 M USD
You Harry L.
Director
- 167481
21.73 USD
3 years ago
Dec 09, 2021
Sell 14.1 M USD
You Harry L.
Director
- 749714
18.78 USD
3 years ago
Dec 09, 2021
Sell 5.13 M USD
You Harry L.
Director
- 251673
20.37 USD
3 years ago
Dec 09, 2021
Sell 5.02 M USD
You Harry L.
Director
- 234225
21.45 USD
3 years ago
Dec 09, 2021
Sell 1.98 M USD
You Harry L.
Director
- 89388
22.11 USD
3 years ago
Dec 03, 2021
Sell 46 M USD
You Harry L.
Director
- 1772640
25.95 USD
7. News
IonQ to Participate in CES 2025, Joining the Event's First-Ever Quantum Track COLLEGE PARK, Md.--(BUSINESS WIRE)--IonQ (NYSE: IONQ), a leader in the quantum computing and networking industries, will be presenting at CES 2025 this week, marking a key milestone as the event launches its first-ever dedicated quantum track: “Quantum Means Business: A Quantum World Congress Program.” CES is one of the world's most influential technology events, showcasing the latest innovations that have shaped the future of technology for over 50 years. IonQ's Chief Marketing Officer, Margar. businesswire.com - 1 week ago
IonQ Expands Quantum Edge With Qubitekk Acquisition, Stock Soars IonQ Inc IONQ continues to electrify the markets, with its stock soaring 290% over the past year and 30% in just the last month. benzinga.com - 2 weeks ago
5 Top Tech Stocks Of 2024: Year In Review I review five of the top stocks of 2024, selected based on their price action, fundamentals and presence within leading tech themes. All five of these stocks trade at quite high multiples, headlined by IonQ at 230x forward revenue and Palantir at a 2021-esque 63x forward revenue and 32x 2027 revenue. If there's one major takeaway from this selection of 2024's top tech stocks, it's that being at the top comes with quite the price tag and premium. seekingalpha.com - 2 weeks ago
IonQ Completes Acquisition of Qubitekk, Solidifying Leadership in Quantum Networking COLLEGE PARK, Md.--(BUSINESS WIRE)--IonQ (NYSE: IONQ), a leader in the quantum computing and networking industry, today announced the completion of its acquisition of substantially all of the assets of Qubitekk, Inc., a prominent quantum networking company. The acquisition brings Qubitekk's esteemed team, advanced technology, and extensive patent portfolio into IonQ's operations, solidifying IonQ's position at the forefront of quantum networking and computing. Quantum networks are poised to bec. businesswire.com - 2 weeks ago
IonQ Has A Distinct (And Pretty Good) Place In Emerging Quantum Computing Field Quantum computing is going through something analogous to the 1970-80s video cassette format wars, a battle in which adult entertainment helped crown VHS as the winner. seekingalpha.com - 2 weeks ago
Better Artificial Intelligence Stock: IonQ vs. Rigetti Computing When investors discuss the artificial intelligence (AI) market, they often focus on GPU makers like Nvidia, generative AI software developers like OpenAI, AI-driven cloud giants like Microsoft, and data center and networking chipmakers like Broadcom. Yet those investors will often overlook the potential AI tailwinds for the budding quantum computing market. fool.com - 2 weeks ago
Is IonQ Stock a Buy? Artificial intelligence (AI) has gotten most of the stock market hype over the past year, but quantum computing burst onto the scene in a big way in 2024. IonQ (IONQ 10.84%) is one of the companies developing quantum computing for commercial applications, which could unlock new levels of innovation in ways that are difficult to comprehend. fool.com - 2 weeks ago
These 3 Stocks Tripled in 2024. Which One Is the Best Buy for 2025? Sweetgreen (SG 3.27%) is a salad restaurant chain that went public in 2021. At the start of 2024, it was down nearly 80% from its price when it went public. fool.com - 2 weeks ago
Is IonQ a Buy? Thanks to its soaring stock last year, quantum computing specialist IonQ (IONQ 10.84%) is a company that has people talking. Up more than 225% in 2024, the shares have clearly attracted a ton of interest from investors. fool.com - 2 weeks ago
Prediction: Quantum Computing Will Be the Biggest Theme in Artificial Intelligence (AI) in 2025. But Does That Mean You Should Invest in It? Over the last couple of years, technology stocks have captivated the investment world thanks in large part to breakthroughs in artificial intelligence (AI). fool.com - 2 weeks ago
Will This Quantum Computing Stock Be a Must-Own in 2025? Quantum computing has received some recent investing interest over the past month thanks to Google's breakthrough in its Willow quantum computing chip. This chip beat a benchmark test that would have taken the fastest supercomputer 10 septillion years (26 trailing zeros! fool.com - 2 weeks ago
Why Quantum Computing Stocks Skyrocketed in December Several quantum computing stocks soared sky-high last month, according to data from S&P Global Market Intelligence. Here are three of the industry's most notable gains in December 2024: fool.com - 2 weeks ago
8. Profile Summary

IonQ, Inc. IONQ

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 8.42 B
Dividend Yield 0.00%
Description IonQ, Inc. engages in the development of general-purpose quantum computing systems. It sells access to quantum computers with 20 qubits. The company makes access to its quantum computers through cloud platforms, such as Amazon Web Services' (AWS) Amazon Braket, Microsoft's Azure Quantum, and Google's Cloud Marketplace, as well as through its cloud service. IonQ, Inc. was founded in 2015 and is headquartered in College Park, Maryland.
Contact 4505 Campus Drive, College Park, MD, 20740 https://www.ionq.com
IPO Date Jan. 4, 2021
Employees 324
Officers Ms. Margaret Arakawa Chief Marketing Officer Mr. Thomas G. Kramer Chief Financial Officer Mr. Noam Zakay Managing Director of IonQ GmBH Mr. Peter Hume Chapman President, Chief Executive Officer & Executive Chairman Ms. Rima Alameddine Chief Revenue Officer Jordan Shapiro Vice President of Financial Planning & Analysis and Head of Investor Relations Ms. Stacey A. Giamalis J.D. Chief Legal Officer & Corporate Secretary Dr. Jungsang Kim Ph.D. Co-Founder, Chief Technology Officer & Chief Strategy Officer Mr. Tom Jones Chief People Officer Dr. Dean Kassmann Senior Vice President of Engineering & Technology