Rigetti Computing, Inc. (RGTI) DCF Valuation

Rigetti Computing, Inc. (RGTI) DCF Valuation
  • ✓ 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Rigetti Computing, Inc. (RGTI) 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:

Enhance your investment strategies with the Rigetti Computing, Inc. (RGTI) DCF Calculator! Utilize actual financial data from Rigetti, adjust growth predictions and expenses, and instantly observe how these variations influence the intrinsic value of Rigetti Computing, Inc. (RGTI).


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 .7 5.5 8.2 13.1 12.0 18.0 27.0 40.4 60.5 90.7
Revenue Growth, % 0 653.6 47.87 59.86 -8.35 49.85 49.85 49.85 49.85 49.85
EBITDA -43.8 -35.1 -31.1 -58.7 -60.2 -18.0 -27.0 -40.4 -60.5 -90.7
EBITDA, % -5949.85 -633.13 -379.76 -447.88 -501.5 -100 -100 -100 -100 -100
Depreciation 3.9 4.3 4.7 7.6 7.4 12.7 19.1 28.6 42.8 64.2
Depreciation, % 535.96 77.57 56.75 57.66 61.84 70.76 70.76 70.76 70.76 70.76
EBIT -47.7 -39.4 -35.8 -66.2 -67.6 -18.0 -27.0 -40.4 -60.5 -90.7
EBIT, % -6485.81 -710.69 -436.51 -505.53 -563.34 -100 -100 -100 -100 -100
Total Cash .3 22.2 11.7 142.8 99.9 15.9 23.8 35.7 53.5 80.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 .5 1.5 6.2 5.0
Account Receivables, % 25.69 8.65 18.83 47.59 41.88
Inventories .0 .0 4.6 3.0 .0 2.8 4.2 6.3 9.5 14.2
Inventories, % 0 0 55.68 22.68 0 15.67 15.67 15.67 15.67 15.67
Accounts Payable 3.1 1.1 2.0 1.9 5.8 7.4 11.2 16.7 25.1 37.5
Accounts Payable, % 421.89 19.99 24.05 14.79 48.07 41.38 41.38 41.38 41.38 41.38
Capital Expenditure -3.1 -4.4 -7.0 -22.7 -9.1 -15.8 -23.7 -35.6 -53.3 -79.9
Capital Expenditure, % -420.65 -79.39 -85.51 -173.54 -75.44 -88.07 -88.07 -88.07 -88.07 -88.07
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -48.6 -25.9 -35.8 -33.8 -67.6 -15.0 -22.5 -33.7 -50.5 -75.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -44.9 -28.3 -42.9 -52.1 -61.3 -19.4 -27.4 -41.1 -61.5 -92.2
WACC, % 14.6 14.51 14.6 14.48 14.6 14.56 14.56 14.56 14.56 14.56
PV UFCF
SUM PV UFCF -147.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -94
Terminal Value -749
Present Terminal Value -380
Enterprise Value -527
Net Debt 9
Equity Value -536
Diluted Shares Outstanding, MM 132
Equity Value Per Share -4.06

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Rigetti Computing's financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing time.

Key Features

  • 🔍 Real-Life RGTI Financials: Pre-filled historical and projected data for Rigetti Computing, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Rigetti’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Rigetti’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Rigetti Computing’s data.
  • Step 2: Review 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: Instantly see the recalculated results, including Rigetti Computing’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Rigetti Computing?

  • Cutting-Edge Technology: Access advanced quantum computing capabilities tailored for your needs.
  • Enhanced Performance: Leverage powerful algorithms that optimize computational efficiency.
  • Flexible Solutions: Customize our quantum services to fit your specific project requirements.
  • User-Friendly Interface: Intuitive tools and dashboards simplify the quantum computing experience.
  • Backed by Experts: Developed by a team of quantum computing professionals dedicated to innovation.

Who Should Use This Product?

  • Investors: Accurately estimate Rigetti Computing’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Rigetti Computing (RGTI).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients interested in Rigetti Computing (RGTI).
  • Entrepreneurs: Gain insights into the financial modeling techniques utilized by leading tech companies like Rigetti Computing (RGTI).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to the tech industry, including Rigetti Computing (RGTI).

What the Template Contains

  • Pre-Filled Data: Includes Rigetti Computing’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Examine Rigetti’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.

No products were found matching.