Valuation IonQ, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
2.260 ^THB	+8.65%		+10.78%	-

27/10	Ionq, Inc Receives $7.5 Million in Follow-On Funding from the Air Force Research Laboratory	CI
15/10	Quantum Computing Market Could Grow to $100 Billion-Plus Per Year by 2040, Morgan Stanley Says	MT

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	14,149	-	-
Change	-	-78.54%	267.65%	256.37%	75.87%	-10.99%	-	-
Enterprise Value (EV) ¹	2,692	649.5	2,181	8,698	13,504	11,806	12,372	11,623
Change	-	-75.87%	235.75%	298.85%	55.25%	-12.58%	4.8%	-6.06%
P/E	-21.7x	-13.8x	-15.9x	-26.8x	-24.7x	-8.18x	-10.4x	-11.3x
PBR	-	1.2x	5.28x	24.1x	4.28x	2.85x	3.4x	4.11x
PEG	-	0.2x	-0x	-0x	-1.5x	-0x	0.5x	1.45x
Capitalization / Revenue	1,531x	62x	115x	210x	122x	31.1x	17.5x	13.6x
EV / Revenue	1,283x	58.4x	98.9x	202x	104x	25.9x	15.3x	11.2x
EV / EBITDA	-95.1x	-13.3x	-28.1x	-81.1x	-72.3x	-26.2x	-23.9x	-24x
EV / EBIT	-69.6x	-7.58x	-13.8x	-37.4x	-21.3x	-11.7x	-11.9x	-9.93x
EV / FCF	-	-12x	-23.6x	-70.3x	-45.1x	-18.4x	-16.6x	-14.3x
FCF Yield	-	-8.32%	-4.24%	-1.42%	-2.22%	-5.44%	-6.01%	-6.98%
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	32.95	32.95	32.95
Nbr of stocks (in thousands)	1,92,487	1,99,959	2,04,705	2,16,392	3,54,280	4,29,408	-	-
Announcement Date	28/03/22	30/03/23	28/02/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELL TECHNOLOGIES INC.	20.69x	1.74x	13.71x	0.5%	32TCr
SANDISK CORPORATION	6x	3.18x	3.95x	-.--%	19TCr
SEAGATE TECHNOLOGY HOLDINGS PLC	19.11x	7.69x	14.03x	0.45%	15TCr
WESTERN DIGITAL CORPORATION	15.66x	6.51x	11.62x	0.17%	14TCr
HEWLETT PACKARD ENTERPRISE COMPANY	21.83x	2.03x	10.39x	0.93%	8.08TCr
EVERPURE, INC.	142.3x	8.83x	38.91x	-.--%	4.62TCr
NETAPP, INC.	29.33x	5.28x	15.97x	0.92%	4.47TCr
QUANTA COMPUTER INC.	12.21x	0.37x	10.44x	5.81%	3.89TCr
ASIA VITAL COMPONENTS CO., LTD.	30.11x	5.28x	18.03x	1.39%	3.79TCr
Average	33.03x	4.55x	15.23x	1.13%	11.7TCr
Weighted average by Cap.	22.93x	4.07x	12.68x	0.62%