image
IonQ, Inc. IONQ
Technology - Computer Hardware - NYSE - US
Watchlist
$ 22.75
10 %
$ 5.07 B
Market Cap
-14.58
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one IONQ stock under the worst case scenario is HIDDEN Compared to the current market price of 22.8 USD, IonQ, Inc. is HIDDEN

IONQ Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one IONQ stock under the base case scenario is HIDDEN Compared to the current market price of 22.8 USD, IonQ, Inc. is HIDDEN

IONQ Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one IONQ stock under the best case scenario is HIDDEN Compared to the current market price of 22.8 USD, IonQ, Inc. is HIDDEN

IONQ Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart IONQ

image
1M 8%
6M 85%
1Y 221%
3Y 139%
5Y --%
All
$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.0$25.0$25.0$20.0$20.0$15.0$15.0$10.0$10.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
43.1 M REVENUE
95.41%
Growth Rates
1Year 95.41%
3Years 173.78%
5Years 192.84%
7Years 0.00%
10Years 0.00%
-232 M OPERATING INCOME
-47.35%
Growth Rates
1Year -47.35%
3Years -81.80%
5Years -90.54%
7Years 0.00%
10Years 0.00%
-332 M NET INCOME
-110.21%
Growth Rates
1Year -110.21%
3Years -46.17%
5Years -106.06%
7Years 0.00%
10Years 0.00%
-106 M OPERATING CASH FLOW
-34.10%
Growth Rates
1Year -34.10%
3Years -58.51%
5Years -68.76%
7Years 0.00%
10Years 0.00%
82.7 M INVESTING CASH FLOW
20.31%
Growth Rates
1Year 20.31%
3Years 33.64%
5Years 92.97%
7Years 0.00%
10Years 0.00%
41.7 M FINANCING CASH FLOW
2267.23%
Growth Rates
1Year 2267.23%
3Years -58.96%
5Years -7.70%
7Years 0.00%
10Years 0.00%
11.7 M REVENUE
-5.56%
Growth Rates
1Year 95.41%
3Years 173.78%
5Years 192.84%
7Years 0.00%
10Years 0.00%
-77.5 M OPERATING INCOME
-45.86%
Growth Rates
1Year -47.35%
3Years -81.80%
5Years -90.54%
7Years 0.00%
10Years 0.00%
-133 M NET INCOME
-10.17%
Growth Rates
1Year -110.21%
3Years -46.17%
5Years -106.06%
7Years 0.00%
10Years 0.00%
6.76 M OPERATING CASH FLOW
110.34%
Growth Rates
1Year -34.10%
3Years -58.51%
5Years -68.76%
7Years 0.00%
10Years 0.00%
-327 M INVESTING CASH FLOW
-91.38%
Growth Rates
1Year 20.31%
3Years 33.64%
5Years 92.97%
7Years 0.00%
10Years 0.00%
340 M FINANCING CASH FLOW
213.48%
Growth Rates
1Year 2267.23%
3Years -58.96%
5Years -7.70%
7Years 0.00%
10Years 0.00%
Balance Sheet IonQ, Inc.
image
Current Assets 379 M
Cash & Short-Term Investments 340 M
Receivables 10.2 M
Other Current Assets 28.3 M
Non-Current Assets 130 M
Long-Term Investments 23.5 M
PP&E 62.2 M
Other Non-Current Assets 43.8 M
66.93 %5.57 %4.63 %12.24 %8.62 %Total Assets$508.4m
Current Liabilities 36.1 M
Accounts Payable 5.23 M
Short-Term Debt 3.37 M
Other Current Liabilities 27.5 M
Non-Current Liabilities 88.4 M
Long-Term Debt 14.4 M
Other Non-Current Liabilities 74.1 M
4.20 %22.07 %11.53 %59.49 %Total Liabilities$124.5m
EFFICIENCY
Earnings Waterfall IonQ, Inc.
image
Revenue 43.1 M
Cost Of Revenue 20.6 M
Gross Profit 22.5 M
Operating Expenses 255 M
Operating Income -232 M
Other Expenses 99.2 M
Net Income -332 M
50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)(300m)(300m)(350m)(350m)43m(21m)22m(255m)(232m)(99m)(332m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
52.18% GROSS MARGIN
52.18%
Averages
1Year 52.18%
3Years 62.98%
5Years 47.88%
7Years 0.00%
10Years 0.00%
-539.68% OPERATING MARGIN
-539.68%
Averages
1Year -539.68%
3Years -675.24%
5Years -773.77%
7Years 0.00%
10Years 0.00%
-769.96% NET MARGIN
-769.96%
Averages
1Year -769.96%
3Years -640.52%
5Years -1396.09%
7Years 0.00%
10Years 0.00%
-86.40% ROE
-86.40%
Averages
1Year -86.40%
3Years -42.49%
5Years -34.83%
7Years 0.00%
10Years 0.00%
-65.24% ROA
-65.24%
Averages
1Year -65.24%
3Years -33.95%
5Years -28.78%
7Years 0.00%
10Years 0.00%
-48.88% ROIC
-48.88%
Averages
1Year -48.88%
3Years -27.61%
5Years -24.30%
7Years 0.00%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis IonQ, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)202020202021202120222022202320232024202420252025
Net Income -332 M
Depreciation & Amortization 9.85 M
Capital Expenditures -18 M
Stock-Based Compensation 107 M
Change in Working Capital 0
Others 95 M
Free Cash Flow -124 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 $20.5 , with forecasts ranging from a low of $13 to a high of $29 .
IONQ Lowest Price Target Wall Street Target
13 USD -42.86%
IONQ Average Price Target Wall Street Target
20.5 USD -9.89%
IONQ Highest Price Target Wall Street Target
29 USD 27.47%
Price
Max Price Target
Min Price Target
Average Price Target
555550504545404035353030252520201515101055May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership IonQ, Inc.
image
Sold
0-3 MONTHS
38.3 M USD 3
3-6 MONTHS
2.07 M USD 3
6-9 MONTHS
500 K USD 3
9-12 MONTHS
339 K USD 3
Bought
2.03 M USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Rigetti and IonQ Selected for U.S. Quantum Initiative. Moving ‘From Hype to Prototype. Rigetti, IonQ, and Quantinuum will work with the Department of Defense to build viable quantum computers. barrons.com - 1 week ago
Where Will IonQ Be in 1 Year? Quantum computing has captured the attention of investors. The hope is that quantum computing will far outpace the capabilities of today's supercomputers, allowing for new developments in climate modeling, artificial intelligence, materials science, and elsewhere. fool.com - 2 weeks ago
IonQ Selected by DARPA for Quantum Benchmarking Initiative (QBI) to Advance Quantum Computing COLLEGE PARK, Md.--(BUSINESS WIRE)--IonQ (NYSE: IONQ), a leader in the quantum computing and networking industries, today announced that it has been selected for the first stage of the Defense Advanced Research Projects Agency (DARPA) Quantum Benchmarking Initiative (QBI). This program is designed to assess and validate the feasibility of developing industrially useful quantum computers ahead of conventional projections. With a demonstrated track record of innovation and real-world quantum appl. businesswire.com - 2 weeks ago
Prediction: IonQ Could Surge by 200% in the Next 3 Years When it comes to shopping around for ultra-high-return investments, it's best to remember that the greater the reward, the greater the risk. And for really high-payoff picks, the odds of losing money can often be at least as good as the odds of making some. fool.com - 2 weeks ago
Market Bottom in Sight After Q1 Struggles? Despite a challenging first quarter marked by tariff uncertainty and higher valuations, there are several signals, including seasonality, the IPO market, and the VIX, that suggest a market bottom is nearby. zacks.com - 2 weeks ago
Why IonQ Stock Is Soaring Today Shares of IonQ (IONQ 5.23%) are climbing on Tuesday. The quantum computing pioneer's stock gained 5.1% as of 3:35 p.m. fool.com - 2 weeks ago
IonQ Jumps On Amazon News, But Can It Defy Quantum Bearish Trend? IONQ Inc IONQ is getting a much-needed boost, surging over 11% at one point on Monday after announcing a major quantum computing milestone. benzinga.com - 2 weeks ago
IonQ Announces Global Availability of Forte Enterprise Through Amazon Braket and IonQ Quantum Cloud COLLEGE PARK, Md.--(BUSINESS WIRE)--IonQ (NYSE: IONQ), a leader in the quantum computing and networking industries, today announced that IonQ Forte Enterprise, IonQ's recently commissioned quantum computer is now officially available to customers globally through Amazon Braket, a managed quantum computing service from Amazon Web Services (AWS), as well as the IonQ Quantum Cloud. IonQ Forte Enterprise joins IonQ Aria and IonQ Forte as yet another IonQ quantum computer capable of meeting Amazon's. businesswire.com - 2 weeks ago
Rigetti Computing (RGTI), IonQ (IONQ) and Quantum Computing (QUBT) Stocks Look Like Screaming Buys Right Now The quantum computing sector is one which has seen its fair share of turmoil over the past year. 247wallst.com - 2 weeks ago
3 Quantum Computing Stocks That Could Make You a Millionaire Quantum computing stocks aren't in style on Wall Street like they were three months ago. With questions circling the U.S. economy about how it will fare with tariffs, investors are looking for safer places to stash their money. fool.com - 3 weeks ago
Is IONQ Stock the Next NVIDIA and Worth Buying Now? With the arrival of artificial intelligence (AI), NVIDIA Corporation NVDA became a Wall Street darling as it witnessed huge growth after going public in 1999. Now, with quantum computing being a rising tech trend, will IonQ, Inc. IONQ mirror NVIDIA's success in the future and is it a promising investment? zacks.com - 3 weeks ago
IonQ, Inc. (IONQ) Is a Trending Stock: Facts to Know Before Betting on It IonQ (IONQ) has received quite a bit of attention from Zacks.com users lately. Therefore, it is wise to be aware of the facts that can impact the stock's prospects. zacks.com - 3 weeks ago
8. Profile Summary

IonQ, Inc. IONQ

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 5.07 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 407
Officers Mr. Noam Zakay Managing Director of IonQ GmBH Ms. Rima Alameddine Chief Revenue Officer Ms. Margaret Arakawa Chief Marketing Officer Mr. Peter Hume Chapman Executive Chairman Mr. Niccolo Mcleod de Masi President, Chief Executive Officer & Director Mr. Thomas G. Kramer Chief Financial Officer Ms. Stacey A. Giamalis J.D. Chief Legal Officer & Corporate Secretary Mr. Tom Jones Chief People Officer Dr. Jungsang Kim Ph.D. Co-Founder, Chief Technology Officer & Chief Strategy Officer Mr. Jordan Shapiro Vice President of Financial Planning & Analysis and Head of Investor Relations