|
Ionq, Inc. (IONQ) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
IonQ, Inc. (IONQ) Bundle
Explorez l'avenir financier d'Ionq, Inc. (IONQ) avec notre calculatrice DCF conviviale! Entrez vos hypothèses pour la croissance, les marges et les dépenses pour calculer la valeur intrinsèque d'Ionq, Inc. (IONQ) et améliorer votre stratégie d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | .0 | 2.1 | 11.1 | 22.0 | 43.1 | 74.7 | 129.4 | 224.4 | 389.0 | 674.4 |
| Revenue Growth, % | 0 | 0 | 430.3 | 98.02 | 95.41 | 73.36 | 73.36 | 73.36 | 73.36 | 73.36 |
| EBITDA | -14.0 | -103.6 | -42.9 | -147.3 | -312.9 | -44.8 | -77.7 | -134.6 | -233.4 | -404.7 |
| EBITDA, % | 100 | -4937.49 | -385.47 | -668.49 | -726.52 | -60 | -60 | -60 | -60 | -60 |
| Depreciation | 1.4 | 2.5 | 5.6 | 10.4 | 18.7 | 50.9 | 88.2 | 152.9 | 265.1 | 459.6 |
| Depreciation, % | 100 | 121.39 | 50.35 | 47.07 | 43.31 | 68.14 | 68.14 | 68.14 | 68.14 | 68.14 |
| EBIT | -15.4 | -106.2 | -48.5 | -157.7 | -331.6 | -44.8 | -77.7 | -134.6 | -233.4 | -404.7 |
| EBIT, % | 100 | -5058.89 | -435.82 | -715.56 | -769.83 | -60 | -60 | -60 | -60 | -60 |
| Total Cash | 36.1 | 522.5 | 355.8 | 355.4 | 340.3 | 74.7 | 129.4 | 224.4 | 389.0 | 674.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .7 | 3.3 | 11.5 | 10.2 | 35.7 | 61.9 | 107.2 | 185.9 | 322.3 |
| Account Receivables, % | 100 | 33.68 | 29.58 | 52.02 | 23.65 | 47.79 | 47.79 | 47.79 | 47.79 | 47.79 |
| Inventories | .0 | .0 | .0 | 12.5 | 18.7 | 29.9 | 51.8 | 89.7 | 155.6 | 269.7 |
| Inventories, % | 100 | 0 | 0 | 56.6 | 43.32 | 39.98 | 39.98 | 39.98 | 39.98 | 39.98 |
| Accounts Payable | .5 | 1.9 | 3.1 | 5.6 | 5.2 | 38.0 | 65.9 | 114.3 | 198.1 | 343.5 |
| Accounts Payable, % | 100 | 89.66 | 27.45 | 25.4 | 12.14 | 50.93 | 50.93 | 50.93 | 50.93 | 50.93 |
| Capital Expenditure | -11.7 | -10.0 | -12.6 | -19.5 | -18.0 | -49.4 | -85.6 | -148.3 | -257.1 | -445.7 |
| Capital Expenditure, % | 100 | -477.56 | -112.87 | -88.69 | -41.77 | -66.09 | -66.09 | -66.09 | -66.09 | -66.09 |
| Tax Rate, % | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 | -0.01779317 |
| EBITAT | -15.4 | -106.2 | -48.5 | -157.8 | -331.6 | -44.8 | -77.7 | -134.6 | -233.4 | -404.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -25.6 | -112.6 | -56.9 | -185.1 | -336.3 | -47.2 | -95.2 | -165.0 | -286.1 | -496.0 |
| WACC, % | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 | 15.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -617.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -506 | |||||||||
| Terminal Value | -3,690 | |||||||||
| Present Terminal Value | -1,779 | |||||||||
| Enterprise Value | -2,396 | |||||||||
| Net Debt | -37 | |||||||||
| Equity Value | -2,359 | |||||||||
| Diluted Shares Outstanding, MM | 213 | |||||||||
| Equity Value Per Share | -11.08 |
What You Will Get
- Pre-Filled Financial Model: IonQ’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Authentic IonQ Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively visualize your valuation outcomes.
- Suitable for All Levels: A straightforward, intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered IonQ data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for IonQ’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for IonQ, Inc. (IONQ)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for IonQ.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes IonQ's intrinsic value and Net Present Value.
- Rich Data Set: Historical and projected data provide reliable benchmarks for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors focused on IonQ.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for assessing IonQ's portfolio.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for IonQ stock to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of quantum computing companies like IonQ.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for IonQ, Inc. (IONQ).
- Real-World Data: IonQ’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
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.