MODEL VERDICT
D-Wave Quantum Inc. (QBTS)
Relative Valuation•Peer multiples, Monte Carlo simulation & quality-adjusted fair value
Popular:
Composite score derived from valuation, quality, and risk factors
Quantitative model thresholds · For educational and research purposes only
Each row records the model's monthly assessment. High Conviction = the model detected notable undervaluation vs peers. Neutral = no notable divergence was found. The return column shows the actual price change over 90 days for reference. This is a quantitative observation log — not investment advice.
| Date | Assessment | Score | Price | Status | 90d Fwd Return |
|---|---|---|---|---|---|
| May 1, 2026 | NEUTRAL | 0.14 | $20.49 | CURRENT | — |
| Apr 24, 2026 | NEUTRAL | 0.14 | $18.48 | CURRENT | — |
| Apr 17, 2026 | NEUTRAL | 0.14 | $21.67 | CURRENT | — |
| Apr 16, 2026 | NEUTRAL | 0.14 | $20.79 | CURRENT | — |
| Apr 10, 2026 | NEUTRAL | 0.14 | $14.24 | CURRENT | — |
Historical model observations for research purposes only. Past quantitative patterns do not predict future results. Not a recommendation to buy, sell, or hold any security.
| Methodology | Fair Value | vs Current | Weight | Quality | Status |
|---|---|---|---|---|---|
| EV To Revenue 5 industry peers | $2.64 | -87.1% | 4% | B | Data |
| Price / Sales 5 industry peers | $0.67 | -96.7% | 3% | B | Model Driven |
| Weighted Output Blended model output | $4.66 | -77.3% | 100% | 48 | SIGNIFICANTLY OVERVALUED |
Cross-sectional regression predicting expected multiples based on growth, margins, ROIC, and beta.
| Multiple | Avg | Median | Min | Max | Std |
|---|---|---|---|---|---|
| P/TBV | 23.63 | 25.96 | 9.87 | 35.06 | 12.76 |
| P/B Ratio | 23.51 | 25.76 | 9.86 | 34.91 | 12.68 |
| P/S Ratio | 163.30 | 189.43 | 13.87 | 341.62 | 125.18 |
Based on our peer multiples analysis with 5 valuation metrics, the model estimates QBTS's fair value at $4.66 vs the current price of $20.49, implying -77.3% downside potential. Model verdict: Significantly Overvalued. Confidence: 48/100. This is a quantitative estimate, not a recommendation.
The blended fair value of $4.66 is calculated using four lenses: industry median multiples (40%), historical multiples (30%), forward estimates (20%), and quality-adjusted multiples (10%).
QBTS's current P/E of -18.5x compares to the industry median of 32.9x (4 peers in the group). This represents a -156.2% discount to the industry. The historical average P/E is N/Ax over 0 years. Signal: Deep Discount.
13 analysts cover QBTS with a consensus rating of Buy. The consensus price target is $38.89 (range: $22.00 — $46.00), implying +89.8% upside from the current price. Grade breakdown: Strong Buy (0), Buy (13), Hold (0), Sell (0), Strong Sell (0).
The model confidence score is 48/100, based on: data completeness (0), peer quality (25), historical depth (16), earnings stability (5), and model agreement (2). Cyclicality penalty: -0 points. The model shows moderate agreement across inputs.
The model flags several key risks: (1) Macro/regulatory risks are not captured in this model but remain material.
Peak earnings risk data is not available for QBTS.
No. This dashboard is a quantitative research tool for educational and informational purposes only. It is not investment advice, a solicitation, or a recommendation to buy, sell, or hold any security. The operator of this platform is not a registered investment advisor (RIA), broker-dealer, or financial planner. All model outputs, fair value estimates, signals, and scenarios are the result of automated quantitative computations and should not be construed as professional financial guidance. You should consult a qualified, licensed financial advisor before making any investment decisions. Past model performance is not indicative of future results.