|
Market Closed -
NYSE
00:00:03 30/10/2026 +04
|
After hours 03:14:04 | |||
| 31.72 USD | -2.19% |
|
30.66 | -3.33% |
Company Valuation: IonQ, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,215 | 689.9 | 2,536 | 9,039 | 15,897 | 13,621 | - | - |
| Change | - | -78.54% | 267.65% | 256.37% | 75.87% | -14.32% | - | - |
| Enterprise Value (EV) 1 | 2,692 | 649.5 | 2,181 | 8,698 | 13,504 | 11,277 | 11,844 | 11,095 |
| Change | - | -75.87% | 235.75% | 298.85% | 55.25% | -16.49% | 5.02% | -6.33% |
| P/E | -21.7x | -13.8x | -15.9x | -26.8x | -24.7x | -7.87x | -10x | -10.8x |
| PBR | - | 1.2x | 5.28x | 24.1x | 4.28x | 2.75x | 3.28x | 3.96x |
| PEG | - | 0.2x | -0x | -0x | -1.5x | -0x | 0.5x | 1.38x |
| Capitalization / Revenue | 1,531x | 62x | 115x | 210x | 122x | 29.9x | 16.9x | 13.1x |
| EV / Revenue | 1,283x | 58.4x | 98.9x | 202x | 104x | 24.8x | 14.7x | 10.7x |
| EV / EBITDA | -95.1x | -13.3x | -28.1x | -81.1x | -72.3x | -25x | -22.9x | -22.9x |
| EV / EBIT | -69.6x | -7.58x | -13.8x | -37.4x | -21.3x | -11.2x | -11.4x | -9.48x |
| EV / FCF | - | -12x | -23.6x | -70.3x | -45.1x | -17.6x | -15.9x | -13.7x |
| FCF Yield | - | -8.32% | -4.24% | -1.42% | -2.22% | -5.69% | -6.28% | -7.31% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.77 | -0.25 | -0.78 | -1.56 | -1.82 | -4.03 | -3.172 | -2.924 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2.099 | 11.13 | 22.04 | 43.07 | 130 | 455.1 | 808 | 1,041 |
| EBITDA 1 | -28.3 | -48.68 | -77.72 | -107.2 | -186.8 | -450.7 | -517.9 | -484.7 |
| EBIT 1 | -38.69 | -85.75 | -157.8 | -232.5 | -633.7 | -1,007 | -1,043 | -1,170 |
| Net income 1 | -106.2 | -48.51 | -157.8 | -331.6 | -510.4 | -1,716 | -1,364 | -1,379 |
| Net Debt 1 | -522.5 | -40.32 | -355.4 | -340.3 | -2,392 | -2,343 | -1,777 | -2,526 |
| Reference price 2 | 16.70 | 3.45 | 12.39 | 41.77 | 44.87 | 31.72 | 31.72 | 31.72 |
| Nbr of stocks (in thousands) | 192,487 | 199,959 | 204,705 | 216,392 | 354,280 | 429,408 | - | - |
| Announcement Date | 28/03/22 | 30/03/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.05x | 25.45x | -25.7x | -.--% | 13.93B | |
| 20.35x | 1.71x | 13.5x | 0.51% | 314B | |
| 6.46x | 3.48x | 4.32x | -.--% | 206B | |
| 17.94x | 7.71x | 13.81x | 0.43% | 161B | |
| 16.3x | 6.79x | 12.11x | 0.16% | 148B | |
| 21.61x | 2.01x | 10.3x | 0.94% | 80.09B | |
| 142.17x | 8.82x | 38.87x | -.--% | 46.19B | |
| 28.82x | 5.18x | 15.69x | 0.94% | 43.93B | |
| 12.31x | 0.37x | 10.5x | 5.76% | 39.2B | |
| 30.93x | 5.44x | 18.54x | 1.36% | 38.89B | |
| Average | 28.88x | 6.70x | 11.19x | 1.01% | 109.08B | |
| Weighted average by Cap. | 22.14x | 4.47x | 12.12x | 0.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IONQ Stock
- Valuation IonQ, Inc.
Select your edition
All financial news and data tailored to specific country editions
