DCF Valuation
D-Wave Quantum Inc. (QBTS) DCF Valuation — Is QBTS overvalued?
The estimated DCF fair value of one D-Wave Quantum Inc. (QBTS) share is $2.27. Compared to the current market price of $16.57, the stock is overvalued by 86.3%.
DCF fair value
$2.27
Market price
$16.57
Upside / downside
−86.3%
Prefer the inverse question? See what growth rate the market is pricing into QBTS →
D-Wave Quantum Inc. (QBTS) DCF valuation FAQ
What is the DCF fair value of D-Wave Quantum Inc. (QBTS)?
The discounted-cash-flow model estimates the intrinsic fair value of one D-Wave Quantum Inc. (QBTS) share at $2.27, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is D-Wave Quantum Inc. (QBTS) overvalued or undervalued?
Against the current market price of $16.57, the DCF fair value of $2.27 implies QBTS is overvalued by 86.3%.
How is the QBTS DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from D-Wave Quantum Inc.'s reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when D-Wave Quantum Inc. files a new quarterly or annual report.
How this QBTS valuation is built
The model projects ten years of D-Wave Quantum Inc.'s free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing D-Wave Quantum Inc.'s ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when D-Wave Quantum Inc. files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-10-01.