The Discounted Cash Flow (DCF) valuation of D-Wave Quantum Inc (QBTS) is (8.36) USD. With the latest stock price at 16.33 USD, the upside of D-Wave Quantum Inc based on DCF is -151.2%.
Based on the latest price of 16.33 USD and our DCF valuation, D-Wave Quantum Inc (QBTS) is a sell. selling QBTS stocks now will result in a potential gain of 151.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.4% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (15.93) - (5.61) | (8.36) |
| Upside | -197.6% - -134.3% | -151.2% |