RGTI

$14.98

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, -47.49% trendline growth.
Want to create your own valuation? Create a free account.
$1.27

With 20% Margin of Safety (MoS):

$1.02
▼ -93.22% downside
Capital Efficiency
Average Quarterly ROIC
-12.32%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
3
BearishWeighted across 6 signals
DCF Discount
93.2% premium to price
0
FCF Yield
-0.7% trailing FCF yield
0
ROIC vs WACC
ROIC -12.3% vs WACC 8.0% (-1.5x)
0
Net Debt / FCF
12.1x net debt to FCF
0
Buybacks
Share count growing
30
FCF CAGR (5Y)
-24.2% 5Y FCF CAGR (adjusted)
0
Pressure from: DCF Discount, FCF Yield.
Narrative Score
57
Weak
Weighted across 5 recent drivers · Last 30 days+2 vs previous · +1 new driversVs 6-Month Baseline: Below Avg (26th pct)
Trend: Deteriorating downConfidence: 97%Updated: 5h ago
Sources: 138 (News 133 · Analyst 5)
Drivers
123 news sentiment+0.5
9 regulatory scrutiny+0.2
Analyst upgrades+0.1
Margin pressure+0.0
4 analyst reiterations0.0
Other Metrics
P/E-13.9
Profit Margin-4683.3%
Owner Earnings-$328.03m
One Dollar Premise0.00%
Debt/Equity0.45
Current Ratio28.93
PEG0.221
Free Cash Flow (in millions)
202020212021202220232024
-$34-$22-$26-$40-$42-$37
How Intrinziq Estimates Fair Value

Intrinziq estimates Rigetti Computing, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Rigetti Computing, Inc.Technology

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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.