US · IONQ
IonQ, Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- College Park, MD 20740
- Website
- ionq.com
Price · as of 2025-12-31
$46.20
Market cap 13.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $55.49 | +20.11% |
| Intrinsic Value(DCF) | $18.88 | -59.13% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $11.51 | $37.60 | |||
| 2021 | $12.33 | $2.49 | $0.31 | ||
| 2022 | $4.56 | $64.47 | $1.24 | $1.64 | $0.00 |
| 2023 | $10.81 | $38.17 | $0.31 | $0.00 | $0.00 |
| 2024 | $20.55 | $40.83 | $306.58 | $0.00 | $0.00 |
| 2025 | $38.34 | $55.49 | $5.54 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates IonQ, Inc.'s (IONQ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $55.49
- Current price
- $46.20
- AI upside
- +20.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$18.88
-59.13% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IONQ | IonQ, Inc. | $46.20 | 13.79B | +20% | -59% | — | — | -17.88 | 2.83 | 82.67 | -17.67 | -107.26 | 10.06 | 40.40% | -487.41% | -462.45% | -28.75% | -84.57% | -16.99% | 0.01 | — | 15.50 | 14.74 | 2.11 | 1667.00% | 20185.00% | 13180.00% | -2.79% | -1.70 | -39.98% | 0.00% | 0.00% | 8.97% | -13.23 | -27.99 | 64.50 | 2.23 |
| CPAY | Corpay, Inc. | $325.10 | 22.74B | 0% | +6% | — | +1% | 21.72 | 6.00 | 5.14 | 13.17 | 286.30 | -3.37 | 69.91% | 43.10% | 23.62% | 30.60% | 12.95% | 4.83% | 2.58 | 4.83 | 0.98 | 0.45 | 3.21 | 759.00% | 1393.00% | -2641.00% | 5.58% | 0.10 | 12.40% | 0.00% | 0.00% | 3.36% | 15.78 | 23.70 | 6.80 | 1.57 |
| FTV | Fortive Corporation | $59.20 | 18.8B | +1% | -58% | -96% | — | 32.00 | 2.87 | 3.60 | 17.80 | — | -6.11 | 60.96% | 17.67% | 11.26% | 6.96% | 6.86% | 4.03% | 0.50 | 7.54 | 0.71 | 0.47 | 2.36 | -2627.00% | -1748.00% | -3045.00% | 5.28% | 0.48 | 8.68% | 0.50% | 15.90% | 10.44% | 23.51 | 21.84 | 4.15 | 3.38 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| IT | Gartner, Inc. | $157.20 | 11.33B | +65% | -57% | -89% | -25% | 15.73 | 35.85 | 1.76 | 10.87 | — | -4.16 | 67.66% | 15.79% | 11.22% | 86.86% | 34.02% | 8.78% | 11.31 | 9.15 | 1.00 | 0.84 | 1.54 | -3969.00% | 367.00% | -1504.00% | 10.25% | 0.32 | 51.75% | 0.00% | 0.00% | 17.36% | 13.03 | 11.37 | 2.06 | 3.27 |
| LOGI | Logitech International S.… | $91.95 | 13.49B | +7% | -56% | -88% | -37% | 20.14 | 5.98 | 2.79 | 15.12 | 299.73 | 7.76 | 43.30% | 14.38% | 13.86% | 28.96% | 77.67% | 17.68% | 0.04 | — | 2.35 | 1.82 | -1.89 | 672.00% | 597.00% | -2780.00% | 6.18% | 0.77 | 104.41% | 1.63% | 32.90% | 6.26% | 17.27 | 14.38 | 2.48 | 9.25 |
| QBTS | D-Wave Quantum Inc. | $18.78 | 6.89B | +167% | -52% | — | — | -17.13 | 7.14 | 247.43 | -14.93 | -35.70 | 7.15 | 82.59% | -408.22% | -1444.10% | -77.62% | 197.62% | -63.65% | 0.01 | -25.01 | 42.38 | 41.90 | 1.80 | 4800.00% | 17854.00% | 6949.00% | -1.25% | -3.40 | 149.33% | 0.00% | 0.00% | 8.64% | -51.88 | -68.65 | 211.77 | 56.72 |
| RGTI | Rigetti Computing, Inc. | $17.42 | 5.75B | +59% | -77% | — | -90% | -8.59 | 13.64 | 160.02 | -8.09 | -9.42 | 13.64 | 52.80% | -634.94% | -1862.72% | -170.20% | 831.38% | -90.39% | 0.07 | -21.05 | 17.42 | 16.39 | 0.31 | 9123.00% | -1014.00% | 350.00% | -3.57% | -4.27 | 749.04% | 0.00% | 0.00% | 3.94% | -22.53 | -25.00 | 143.03 | 3.89 |
| U | Unity Software Inc. | $18.23 | 7.89B | +72% | -43% | — | — | -19.72 | 2.45 | 4.29 | 215.59 | — | -13.71 | 74.17% | -22.85% | -21.78% | -12.53% | -11.13% | -5.93% | 0.74 | -17.60 | 1.84 | 1.77 | 8.60 | -4286.00% | 201.00% | 4788.00% | 5.09% | 0.28 | 10.64% | 0.00% | 0.00% | 6.37% | -19.58 | 20.48 | 4.47 | 0.87 |
About IonQ, Inc.
IonQ, Inc. engages in the development of general-purpose quantum computing systems. It sells access to quantum computers with 20 qubits. The company makes access to its quantum computers through cloud platforms, such as Amazon Web Services' (AWS) Amazon Braket, Microsoft's Azure Quantum, and Google's Cloud Marketplace, as well as through its cloud service. IonQ, Inc. was founded in 2015 and is headquartered in College Park, Maryland.
- CEO
- Niccolo Mcleod de Masi
- Employees
- 407
- Beta
- 2.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($18.88 ÷ $46.20) − 1 = -59.13% (DCF, example).