IonQ, Inc. (IONQ) DCF Valuation

IonQ, Inc. (IONQ) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

IonQ, Inc. (IONQ) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore IonQ, Inc.'s (IONQ) financial future with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to calculate IonQ, Inc.'s (IONQ) intrinsic value and enhance your investment strategy.


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 .2 .0 2.1 11.1 22.0 27.4 34.2 42.5 53.0 65.9
Revenue Growth, % 0 -100 0 430.3 98.02 24.51 24.51 24.51 24.51 24.51
EBITDA -8.9 -14.3 -36.1 -80.1 -147.4 -16.5 -20.5 -25.5 -31.8 -39.6
EBITDA, % -4426 100 -1721.72 -719.99 -668.63 -60 -60 -60 -60 -60
Depreciation .4 1.4 2.5 5.6 10.4 21.8 27.2 33.8 42.1 52.4
Depreciation, % 201.5 100 121.39 50.35 47.07 79.48 79.48 79.48 79.48 79.48
EBIT -9.3 -15.7 -38.7 -85.7 -157.8 -16.5 -20.5 -25.5 -31.8 -39.6
EBIT, % -4627.5 100 -1843.12 -770.34 -715.7 -60 -60 -60 -60 -60
Total Cash 59.5 36.1 522.5 355.8 355.4 27.4 34.2 42.5 53.0 65.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .4 .7 3.3 11.5
Account Receivables, % 50 100 33.68 29.58 52.02
Inventories .0 .0 .0 .0 12.5 8.6 10.7 13.3 16.6 20.7
Inventories, % 0.0005 100 0.000047641734 0.000008983919 56.6 31.32 31.32 31.32 31.32 31.32
Accounts Payable .4 .5 1.9 3.1 5.6 18.8 23.4 29.1 36.3 45.2
Accounts Payable, % 220.5 100 89.66 27.45 25.4 68.5 68.5 68.5 68.5 68.5
Capital Expenditure -2.4 -11.7 -10.0 -12.6 -19.5 -21.3 -26.6 -33.1 -41.2 -51.3
Capital Expenditure, % -1209 100 -477.56 -112.87 -88.69 -77.74 -77.74 -77.74 -77.74 -77.74
Tax Rate, % -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331 -0.0304331
EBITAT -9.3 -15.7 -38.7 -85.7 -157.8 -16.5 -20.5 -25.5 -31.8 -39.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.9 -26.2 -45.1 -94.1 -185.1 -2.0 -21.0 -26.1 -32.5 -40.5
WACC, % 13.36 13.36 13.36 13.36 13.36 13.36 13.36 13.36 13.36 13.36
PV UFCF
SUM PV UFCF -77.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -41
Terminal Value -363
Present Terminal Value -194
Enterprise Value -271
Net Debt -28
Equity Value -244
Diluted Shares Outstanding, MM 203
Equity Value Per Share -1.20

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

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered IonQ data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for IonQ’s intrinsic value.
  5. 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.

No products were found matching.