The Discounted Cash Flow (DCF) valuation of D-Wave Quantum Inc (QBTS) is (6.33) USD. With the latest stock price at 15.42 USD, the upside of D-Wave Quantum Inc based on DCF is -141.1%.
Based on the latest price of 15.42 USD and our DCF valuation, D-Wave Quantum Inc (QBTS) is a sell. selling QBTS stocks now will result in a potential gain of 141.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (11.04) - (4.40) | (6.33) |
| Upside | -171.6% - -128.5% | -141.1% |