Valuation IonQ, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
2.920 ^THB	-0.68%		-3.31%	-

09-16	IonQ, Inc, Oak Ridge National Laboratory, NVIDIA Corporation, And The University Of Tennessee, Knoxville Show AI Method Reduces Quantum Optimization Trade Off	CI
09-16	IonQ Study Shows Artificial Intelligence Model Accelerates Quantum Optimization	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	17,199	-	-
Change	-	-78.54%	267.65%	256.37%	75.87%	8.19%	-	-
Enterprise Value (EV) ¹	2,692	649.5	2,181	8,698	13,504	15,367	15,852	15,971
Change	-	-75.87%	235.75%	298.85%	55.25%	13.79%	3.16%	0.75%
P/E	-21.7x	-13.8x	-15.9x	-26.8x	-24.7x	-10.4x	-12.7x	-13.6x
PBR	-	1.2x	5.28x	24.1x	4.28x	4.78x	5.74x	6.94x
PEG	-	0.2x	-0x	-0x	-1.5x	-0x	0.7x	2.2x
Capitalization / Revenue	1,531x	62x	115x	210x	122x	37.8x	21.1x	16.2x
EV / Revenue	1,283x	58.4x	98.9x	202x	104x	33.8x	19.5x	15.1x
EV / EBITDA	-95.1x	-13.3x	-28.1x	-81.1x	-72.3x	-35.3x	-32.3x	-35.9x
EV / EBIT	-69.6x	-7.58x	-13.8x	-37.4x	-21.3x	-15.5x	-15.5x	-14.2x
EV / FCF	-	-12x	-23.6x	-70.3x	-45.1x	-23.9x	-21.3x	-19.7x
FCF Yield	-	-8.32%	-4.24%	-1.42%	-2.22%	-4.18%	-4.69%	-5.08%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.77	-0.25	-0.78	-1.56	-1.82	-4.152	-3.398	-3.188
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2.099	11.13	22.04	43.07	130	455.1	814.4	1,060
EBITDA ¹	-28.3	-48.68	-77.72	-107.2	-186.8	-435.2	-491	-444.6
EBIT ¹	-38.69	-85.75	-157.8	-232.5	-633.7	-989.3	-1,023	-1,124
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	-1,832	-1,347	-1,228
Reference price ²	16.70	3.45	12.39	41.77	44.87	43.29	43.29	43.29
Nbr of stocks (in thousands)	192,487	199,959	204,705	216,392	354,280	397,297	-	-
Announcement Date	3/28/22 A	3/30/23 A	2/28/24 A	2/26/25 A	2/25/26 A	-	-	-

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.	23.47x	1.98x	15.58x	0.44%	365B
SANDISK CORPORATION	7.64x	4.24x	5.28x	-.--%	243B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.47x	9.48x	16.81x	0.37%	183B
WESTERN DIGITAL CORPORATION	21.1x	7.8x	15x	0.14%	154B
HEWLETT PACKARD ENTERPRISE COMPANY	24.95x	2.3x	11.8x	0.81%	93.56B
LENOVO GROUP LIMITED	19.23x	0.5x	8.96x	1.66%	55.96B
EVERPURE, INC.	151.84x	9.39x	41.37x	-.--%	49.05B
ASIA VITAL COMPONENTS CO., LTD.	35.43x	6.26x	21.29x	1.18%	45.5B
NETAPP, INC.	29.33x	5.3x	16.04x	0.92%	44.87B
Average	37.38x	5.25x	16.90x	0.61%	137.12B
Weighted average by Cap.	25.73x	4.79x	14.33x	0.42%