US · RGTI
Rigetti Computing, Inc.
- Sector
- Technology · Computer Hardware
- Headquarters
- Berkeley, CA 94710
- Website
- rigetti.com
Price · as of 2024-12-31
$17.50
Market cap 5.75B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.70 | +58.29% |
| Intrinsic Value(DCF) | $3.92 | -77.6% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1.77 | -89.89% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.61 | $28.16 | $58.32 | $0.00 | $0.00 |
| 2023 | $1.98 | $25.39 | $0.30 | $0.00 | $0.00 |
| 2024 | $9.35 | $27.70 | $0.31 | $0.00 | $1.77 |
AI valuation
Our deep-learning model estimates Rigetti Computing, Inc.'s (RGTI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.70
- Current price
- $17.50
- AI upside
- +58.29%
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
$3.92
-77.6% upside
Graham-Dodd
—
— upside
Graham Formula
$1.77
-89.89% 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 |
| RGTI | Rigetti Computing, Inc. | $17.50 | 5.75B | +58% | -78% | — | -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 |
| BILI | Bilibili Inc. | $27.90 | 11.67B | -42% | -57% | -94% | — | -53.15 | 5.07 | 2.67 | 50.46 | — | 8.75 | 32.70% | -5.01% | -5.02% | -9.45% | -27.58% | -4.09% | 0.36 | -15.07 | 1.34 | 1.21 | -4.29 | -7232.00% | 1910.00% | -50053.00% | 5.95% | 0.41 | 89.75% | 0.00% | 0.00% | 7.92% | -44.68 | 14.10 | 2.24 | 2.00 |
| CACI | CACI International Inc | $610.17 | 13.48B | -34% | -69% | -90% | -26% | 21.12 | 2.71 | 1.22 | 14.37 | 105.59 | -4.76 | 8.86% | 8.86% | 5.79% | 13.49% | 10.16% | 6.47% | 0.86 | 4.81 | 1.47 | 1.25 | 3.37 | 2000.00% | 1264.00% | 1101.00% | 4.56% | 0.45 | 7.75% | 0.00% | 0.00% | 1.60% | 18.04 | 28.63 | 1.60 | 3.49 |
| DUOL | Duolingo, Inc. | $101.00 | 4.67B | +74% | +1,529% | -27% | +307% | 11.11 | 3.41 | 4.43 | 18.05 | 3.25 | 3.58 | 72.23% | 13.07% | 39.91% | 38.14% | 89.82% | 18.84% | 0.07 | — | 2.18 | 2.18 | -4.79 | 34202.00% | 3871.00% | 4185.00% | 8.43% | 0.65 | 256.94% | 0.00% | 0.00% | 4.60% | 26.20 | 9.16 | 3.42 | 5.65 |
| IONQ | IonQ, Inc. | $38.37 | 13.79B | +45% | -51% | — | — | -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 |
| 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 |
| QXO | QXO, Inc. | $23.95 | 16.97B | +8,177% | +3,125,568% | +1,008% | — | -1.56 | 0.01 | 0.02 | 16.87 | -0.33 | 0.18 | 22.99% | -3.58% | -4.08% | -1.22% | -3.44% | -0.86% | 0.46 | -5.14 | 3.58 | 2.56 | 15.82 | 47273.00% | 1193066.00% | 11609.00% | 130.39% | 0.17 | 3.10% | 74.59% | -116.20% | 74.59% | -9.20 | 12.31 | 0.33 | 0.66 |
| SAIL | SailPoint, Inc. | $14.10 | 7.92B | +150% | -45% | — | — | -30.39 | -1.72 | 11.14 | 222.61 | — | -0.78 | 64.52% | -21.90% | -36.66% | 10.31% | 8.27% | -4.21% | -0.19 | -1.01 | 0.89 | 0.76 | 19.58 | -7199.00% | 2316.00% | -5292.00% | -1.25% | -0.19 | 6.27% | 0.00% | 0.00% | 4.75% | -55.76 | -87.71 | 12.21 | -0.59 |
| SNX | TD SYNNEX Corporation | $156.81 | 12.66B | -18% | -50% | -51% | -5% | 17.00 | 1.67 | 0.23 | 8.89 | 67.58 | 24.42 | 6.99% | 2.28% | 1.32% | 10.04% | 10.35% | 2.57% | 0.55 | 3.99 | 1.21 | 0.72 | 1.19 | 2516.00% | 694.00% | 3326.00% | 9.87% | 0.07 | 12.92% | 1.04% | 17.70% | 10.28% | 11.42 | 11.69 | 0.26 | 2.58 |
| ZBRA | Zebra Technologies Corpor… | $223.96 | 11.35B | +9% | -57% | -92% | -40% | 27.16 | 3.17 | 2.11 | 14.29 | — | -5.84 | 45.94% | 14.83% | 7.77% | 11.68% | 10.57% | 5.09% | 0.78 | 7.41 | 0.97 | 0.52 | 2.73 | -1965.00% | 833.00% | -1289.00% | 7.30% | 0.50 | 14.67% | 0.00% | 0.00% | 5.16% | 17.59 | 16.93 | 2.61 | 3.20 |
About Rigetti Computing, Inc.
Rigetti Computing, Inc. operates as an integrated systems company. The company builds quantum computers and the superconducting quantum processors that power them. Its machines are integrated into various public, private, or hybrid clouds through its Quantum Cloud Services platform. The company was founded in 2013 and is based in Berkeley, California.
- CEO
- Subodh K. Kulkarni
- Employees
- 137
- Beta
- 1.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.92 ÷ $17.50) − 1 = -77.6% (DCF, example).