|
Quantum Computing, Inc. (QuBT) DCF -Bewertung
US | Technology | Computer Hardware | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Quantum Computing, Inc. (QUBT) Bundle
Verbessern Sie Ihre Anlagestrategien mit dem DCF -Taschenrechner von Quantum Computing, Inc. (QuBT)! Verwenden Sie reale Finanzdaten, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie, wie sich Modifikationen in Echtzeit auf den inneren Wert von Quantum Computing, Inc. (QuBT) auswirken.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | .0 | .0 | .0 | .1 | .4 | .4 | .6 | .7 | .9 | 1.1 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | 163.92 | 25 | 25 | 25 | 25 | 25 |
| EBITDA | -2.5 | -17.3 | -17.1 | -23.3 | -22.1 | .1 | .1 | .1 | .2 | .2 |
| EBITDA, % | 100 | 100 | 100 | -17208.51 | -6176.82 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | .0 | .0 | .0 | 3.3 | 3.3 | .4 | .6 | .7 | .9 | 1.1 |
| Depreciation, % | 100 | 100 | 100 | 2433.27 | 923.74 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -2.5 | -17.3 | -17.1 | -26.6 | -25.4 | .1 | .1 | .1 | .2 | .2 |
| EBIT, % | 100 | 100 | 100 | -19641.78 | -7100.56 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | .1 | 15.2 | 16.7 | 3.8 | 2.1 | .4 | .6 | .7 | .9 | 1.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .3 | .4 | .5 | .6 | .7 | .9 |
| Account Receivables, % | 100 | 100 | 100 | 9.58 | 96.09 | 81.13 | 81.13 | 81.13 | 81.13 | 81.13 |
| Inventories | .0 | .0 | .0 | .3 | .1 | .4 | .5 | .6 | .7 | .9 |
| Inventories, % | 100 | 100 | 100 | 209.79 | 20.39 | 84.08 | 84.08 | 84.08 | 84.08 | 84.08 |
| Accounts Payable | .2 | .4 | .5 | .9 | 1.5 | .4 | .6 | .7 | .9 | 1.1 |
| Accounts Payable, % | 100 | 100 | 100 | 642.84 | 408.25 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | .0 | .0 | .0 | -.9 | -2.1 | -.2 | -.2 | -.3 | -.3 | -.4 |
| Capital Expenditure, % | 100 | 100 | 100 | -641.14 | -589.94 | -40 | -40 | -40 | -40 | -40 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -4.3 | -23.5 | -23.9 | -1,417.3 | -25.4 | .1 | .1 | .1 | .2 | .2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.1 | -23.4 | -23.8 | -1,414.7 | -23.8 | -1.0 | .4 | .5 | .6 | .7 |
| WACC, % | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1 | |||||||||
| Terminal Value | 5 | |||||||||
| Present Terminal Value | 2 | |||||||||
| Enterprise Value | 3 | |||||||||
| Net Debt | 1 | |||||||||
| Equity Value | 2 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | 0.03 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Quantum Computing, Inc. (QUBT).
- Authentic Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence Quantum Computing, Inc. (QUBT)'s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Cutting-Edge Quantum Simulation Tools: Offers advanced algorithms for simulating quantum circuits and systems.
- Qubit Performance Analyzer: Comprehensive tools to evaluate and optimize qubit performance.
- Customizable Quantum Models: Tailor quantum models to suit specific research or business needs.
- Integrated Data Analytics: Analyze quantum data with built-in analytics capabilities for deeper insights.
- User-Friendly Interface: Intuitive dashboard and visualizations for streamlined navigation and analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Quantum Computing, Inc.'s (QUBT) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Immediately see the updated results, including Quantum Computing, Inc.'s (QUBT) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Choose This Calculator for Quantum Computing, Inc. (QUBT)?
- Precise Analytics: Utilize real Quantum Computing, Inc. financial data for dependable valuation outcomes.
- Flexible Options: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Built-in calculations save you the hassle of starting from the ground up.
- Expert-Level Tool: Tailored for investors, analysts, and consultants in the quantum computing space.
- Easy to Use: Clear layout and guided instructions make it accessible for users of all experience levels.
Who Should Use This Product?
- Quantum Computing Enthusiasts: Explore cutting-edge technologies and their applications in real-world scenarios.
- Researchers: Integrate advanced quantum models into academic studies or innovative projects.
- Investors: Evaluate your investment strategies and assess the potential of QUBT's market performance.
- Data Scientists: Enhance your analytical capabilities with customizable quantum computing frameworks.
- Tech Entrepreneurs: Understand how leading quantum companies like Quantum Computing, Inc. (QUBT) are shaping the future of technology.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations tailored for Quantum Computing, Inc. (QUBT).
- Real-World Data: Historical and projected financials for Quantum Computing, Inc. (QUBT) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns to gain deeper insights into the company's performance.
- Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage specific to Quantum Computing, Inc. (QUBT).
- Dashboard with Visual Outputs: Engaging charts and tables that present clear, actionable results for stakeholders.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.