image
Technology - Computer Hardware - NYSE - CA
$ 6.6
4.1 %
$ 1.9 B
Market Cap
-8.8
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one QBTS stock under the worst case scenario is HIDDEN Compared to the current market price of 6.6 USD, D-Wave Quantum Inc. is HIDDEN

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

The intrinsic value of one QBTS stock under the base case scenario is HIDDEN Compared to the current market price of 6.6 USD, D-Wave Quantum Inc. is HIDDEN

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

The intrinsic value of one QBTS stock under the best case scenario is HIDDEN Compared to the current market price of 6.6 USD, D-Wave Quantum Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart QBTS

image
$12.0$12.0$10.0$10.0$8.0$8.0$6.0$6.0$4.0$4.0$2.0$2.0$0.0$0.015 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
8.83 M REVENUE
0.79%
-77.2 M OPERATING INCOME
4.13%
-144 M NET INCOME
-73.95%
-42.6 M OPERATING CASH FLOW
29.69%
-3.14 M INVESTING CASH FLOW
-398.57%
182 M FINANCING CASH FLOW
90.78%
2.31 M REVENUE
23.48%
-20.2 M OPERATING INCOME
1.96%
-86.1 M NET INCOME
-278.99%
2.02 M OPERATING CASH FLOW
111.16%
-963 K INVESTING CASH FLOW
-160.98%
148 M FINANCING CASH FLOW
2006.24%
Balance Sheet D-Wave Quantum Inc.
image
Current Assets 185 M
Cash & Short-Term Investments 178 M
Receivables 1.42 M
Other Current Assets 5.64 M
Non-Current Assets 14.8 M
Long-Term Investments 2.57 M
PP&E 11.4 M
Other Non-Current Assets 845 K
89.06 %2.82 %5.70 %Total Assets$199.9m
Current Liabilities 30.1 M
Accounts Payable 815 K
Short-Term Debt 1.86 M
Other Current Liabilities 27.5 M
Non-Current Liabilities 107 M
Long-Term Debt 6.39 M
Other Non-Current Liabilities 101 M
20.02 %4.66 %73.37 %Total Liabilities$137.2m
EFFICIENCY
Earnings Waterfall D-Wave Quantum Inc.
image
Revenue 8.83 M
Cost Of Revenue 3.26 M
Gross Profit 5.56 M
Operating Expenses 82.8 M
Operating Income -77.2 M
Other Expenses 66.7 M
Net Income -144 M
20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)9m(3m)6m(83m)(77m)(67m)(144m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
63.02% GROSS MARGIN
63.02%
-874.85% OPERATING MARGIN
-874.85%
-1629.99% NET MARGIN
-1629.99%
-229.67% ROE
-229.67%
-71.99% ROA
-71.99%
-45.01% ROIC
-45.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis D-Wave Quantum Inc.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -144 M
Depreciation & Amortization 1.93 M
Capital Expenditures -2.11 M
Stock-Based Compensation 15.7 M
Change in Working Capital 20.9 M
Others 84.3 M
Free Cash Flow -44.7 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets D-Wave Quantum Inc.
image
Wall Street analysts predict an average 1-year price target for QBTS of $2.6 , with forecasts ranging from a low of $2 to a high of $4 .
QBTS Lowest Price Target Wall Street Target
2 USD -69.70%
QBTS Average Price Target Wall Street Target
2.6 USD -60.61%
QBTS Highest Price Target Wall Street Target
4 USD -39.39%
Price
Max Price Target
Min Price Target
Average Price Target
121210108866442200May '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 9
6. Ownership
Insider Ownership D-Wave Quantum Inc.
image
Sold
0-3 MONTHS
86.1 K USD 3
3-6 MONTHS
176 M USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
31.3 M USD 1
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
7. News
D-Wave Quantum Surges 38% in March: Is QBTS a Smart Buy Now? QBTS emerges as a strong investment opportunity in 2025, driven by its recent groundbreaking achievements. zacks.com - 2 weeks ago
Why Some Quantum Computing Stocks Soared Last Month (While Others Slumped) Stocks in the quantum computing industry went all over the place in March. According to data from S&P Global Market Intelligence, D-Wave Quantum (QBTS 2.16%) rose 38.7%, and Quantum Computing (QUBT 5.28%) gained 31.9%. fool.com - 2 weeks ago
D-Wave: Multiple Use Cases Emerge Following Quantum Supremacy Investors may see a disconnect between the headlines that D-Wave Quantum Inc. NYSE: QBTS has generated and its share price performance in recent weeks. The quantum computing firm came out with two seemingly significant technological updates so far in 2025—first, a report that it had achieved quantum supremacy for the first time, and second, a breakthrough in quantum blockchain technology. marketbeat.com - 2 weeks ago
Wall Street Analysts Think D-WAVE QUANTUM (QBTS) Could Surge 26.39%: Read This Before Placing a Bet The consensus price target hints at a 26.4% upside potential for D-WAVE QUANTUM (QBTS). While empirical research shows that this sought-after metric is hardly effective, an upward trend in earnings estimate revisions could mean that the stock will witness an upside in the near term. zacks.com - 2 weeks ago
Japan Tobacco and D-Wave Announce Quantum Proof-of-Concept Outperforms Classical Results for LLM Training in Drug Discovery PALO ALTO, Calif.--(BUSINESS WIRE)--D-Wave Quantum Inc. (NYSE: QBTS) (“D-Wave” or the “Company”), a leader in quantum computing systems, software, and services, and the pharmaceutical division of Japan Tobacco Inc. (“JT”) today announced the completion of a joint proof-of-concept project that used quantum computing technology and artificial intelligence (AI) in the drug discovery process. JT and D-Wave enhanced large language models (LLMs) with a quantum-hybrid workflow to increase their genera. businesswire.com - 2 weeks ago
In Production: Ford Otosan Deploys Vehicle Manufacturing Application Built with D-Wave Technology PALO ALTO, Calif. & GÖLCÜK, Turkey--(BUSINESS WIRE)--D-Wave Quantum Inc. (NYSE: QBTS) (“D-Wave” or the “Company”), a leader in quantum computing systems, software, and services, and Ford Otosan, a joint venture between Ford Motor Company and Koç Holding in Turkey, today announced that the vehicle manufacturer has deployed a hybrid-quantum application in production, streamlining manufacturing processes for its Ford Transit line of vehicles. The application, which uses D-Wave's annealing quantum. businesswire.com - 2 weeks ago
D-Wave Highlights Quantum Optimization Customer Growth and Introduces Expanded Offering to Accelerate Adoption and Deployment PALO ALTO, Calif.--(BUSINESS WIRE)--D-Wave Quantum Inc. (NYSE: QBTS) (“D-Wave” or the “Company”), a leader in quantum computing systems, software, and services, today announced several initiatives designed to increase adoption and deployment of its commercial quantum optimization offering. At the Company's Qubits 2025 user conference, D-Wave introduced updates to its hybrid quantum solvers and expanded use cases, reflecting increased demand for quantum optimization solutions from end users, ind. businesswire.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
Quantum Computing D-Wave News - FAANG Data Science 2025 Interview Prep Course Questions MCQ Answers And Mock Interviews Updated Santa Clara, March 28, 2025 (GLOBE NEWSWIRE) -- Santa Clara, California - As quantum computing reaches new milestones with D-Wave's recent claim of "quantum supremacy" in magnetic materials simulation, Interview Kickstart announces the launch of its comprehensive Data Science Interview Masterclass, designed to prepare technical professionals for the rapidly evolving computational landscape. To learn more about the course, visit: https://interviewkickstart.com/courses/data-science-course Last week, D-Wave published research in the scientific journal Science demonstrating quantum computing capabilities that reportedly completed complex magnetic materials simulations in under 20 minutes—tasks that would require nearly a million years on traditional supercomputers. globenewswire.com - 3 weeks ago
Why Buy QBTS & IONQ Stocks After NVIDIA Quantum Day? NVIDIA Corporation's NVDA CEO Jensen Huang recently changed his stance on quantum computing from two months ago. What optimism on quantum computing does he exude, and why should investors consider buying D-Wave Quantum Inc. QBTS and IonQ, Inc. IONQ stocks now? zacks.com - 3 weeks ago
D-Wave Quantum: Potential Applications In Crypto Mining; Initiating With 'Buy' I am initiating a 'Buy' rating on D-Wave Quantum with a fair value of $11 per share due to its superior technology and potential in crypto mining. D-Wave's quantum computing technology could significantly reduce energy costs in cryptocurrency mining, accelerating the commercialization of quantum computers. The company's annealing and gate-model quantum computers provide unique advantages, with strong commercial applications and growing customer interest. seekingalpha.com - 3 weeks ago
D-Wave: Too Complex, Too Uncertain, Just Avoid D-Wave Quantum's recent breakthrough in annealing quantum computing led to a 27% stock price jump, but I recommend selling due to high risks and uncertain profitability. The company's valuation is extremely high, with a price-to-sales ratio of 182, not suitable for investment. Technological breakthroughs, research funding, and industry growth are potential risks to my bearish thesis, but I assign a low probability to D-Wave's success. seekingalpha.com - 3 weeks ago
8. Profile Summary

D-Wave Quantum Inc. QBTS

image
COUNTRY CA
INDUSTRY Computer Hardware
MARKET CAP $ 1.9 B
Dividend Yield 0.00%
Description D-Wave Quantum Inc. develops and delivers quantum computing systems, software, and services worldwide. The company offers Advantage, a fifth-generation quantum computer; Launch, a quantum computing onboarding service; Ocean a full suite of open-source programming tools; and Leap, a cloud-based service that provides real-time access to a live quantum computer, as well as access to Advantage, hybrid solvers, the Ocean software development kit, live code, demos, learning resources, and a vibrant developer community. It also provides D-Wave Launch, a quantum professional service that guides enterprises from problem discovery through in-production application deployment. The company's quantum solutions are used in artificial intelligence, materials sciences, drug discovery, scheduling, cybersecurity, fault detection, and financial modeling. It serves manufacturing and logistics, financial services, life sciences, and other industries. D-Wave Quantum Inc. is based in Burnaby, Canada.
Contact 3033 Beta Avenue, Burnaby, BC, V5G 4M9 https://www.dwavesys.com
IPO Date Dec. 11, 2020
Employees 216
Officers Ms. Sophie Ames Chief Human Resources Officer Mr. Trevor Lanting Chief Development Officer Ms. Diane Nguyen General Counsel Dr. Alan E. Baratz Ph.D. President, Chief Executive Officer & Director Mr. Lorenzo Martinelli Chief Revenue Officer Mr. John M. Markovich Chief Financial Officer Mr. Eric Ladizinsky Co-Founder & Chief Scientist