RGTI Rating

RGTI Intrinsic Value

Key Highlights:
As of Mar 03, 2025 RGTI Relative Value is $0.6, which is overvalued by 92.5%, compared to current share price of $7.7.
As of Mar 03, 2025 RGTI DCF Value is N/A, which is undervalued by N/A, compared to current share price of $7.7.
Methodology
Price per share, $
Current share price
7.7
DCF value
not available

RGTI Share Price History

1W (23.9%)
1M (42.8%)
6M 826.4%
YTD 733.0%
1Y 355.6%
3Y (6.9%)
5Y (22.2%)
10Y (22.2%)
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

RGTI Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$1,565.5M
Shares Outstanding
203M
Employees
N/A
Profitability
Valuation (LTM)
(22.2x)
(23.8x)
(25.8x)
12.7x
0.6x
(4.2%)
Return on Capital
(49.5%)
(37.9%)
(110.9%)
(46.3%)
(32.8%)
4,830.1%
4,830.1%
Earnings
Mar 12, 2025
MISS by (14.4%)
BEAT by (42.9%)
3 Beat & 7 Miss

RGTI Stock Financials

RGTI Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$12.0M -8.3% YoY

Operating Income

($72.3M) -30.3% YoY

Net Income

($75.1M) +105.9% YoY

RGTI Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

($50.6M) -19.5% YoY

Capital Expenditure (CAPEX)

($9,059.0K) -60.2% YoY

Free Cash Flow (FCF)

($59.6M) -30.3% YoY

RGTI Income Statement Overview

Annual
Quarterly
LTM
Jan'20
Jan'21
Dec'21
Dec'22
Dec'23
$12.0M (8.3%) YoY
$9,208.0K (10.0%) YoY
76.7% margin
Cost of revenue
$2,800.0K (2.5%) YoY
Operating expenses
$81.5M (28.5%) YoY
Net income
$75.1M 105.9% YoY
(625.5%) margin
Other: $74.1M
R&D
$52.8M (12.0%) YoY
439.4% of revenue
SG&A
$27.7M (48.6%) YoY
231.0% of revenue

RGTI Balance Sheet Overview

Annual
Quarterly
LTM
Jan'20
Jan'21
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$159.9M
Current assets ($107.7M, 67.3% of total)
$99.9M (62.5%)
$5,029.0K (3.1%)
Other current assets
$2,709.0K (1.7%)
Non-current assets ($52.2M, 32.7% of total)
Other non-current assets
$129.0K (0.1%)
Financial position
($67.2M)
$99.9M$32.8M
Cash & Short-term Investments
Total Debt

RGTI Stock Ratios

RGTI Earnings Surprises

Crunching data... Almost there!

RGTI Dividends

RGTI Dividend Yield

Crunching data... Almost there!

RGTI Dividend Per Share

Competing with RGTI

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$1,565.5M
4.8
$0.5
93.0% overvalued
355.6%
$11.9M
($65.8M)
(19.1%)
(553.0%)
33.5%
(110.9%)
18.3%
$113.3B
8.3
$66.4
22.8% overvalued
19.5%
$7,003.1M
$3,676.2M
19.5%
52.5%
64.1%
83.5%
0.0%
$70.2B
5.0
$199.3
108.5% undervalued
(20.7%)
$71.6B
$2,019.0M
(19.0%)
2.8%
21.5%
13.8%
(1,771.2%)
$29.2B
5.6
$87.7
191.9% undervalued
6.9%
$53.8B
$3,266.0M
1.4%
6.1%
21.7%
44.3%
300.7%
$23.1B
7.2
$31.5
12.6% overvalued
(66.4%)
$10.6B
($1,150.6M)
14.6%
(10.9%)
24.9%
22.3%
29.9%
$21.7B
5.9
$92.7
7.3% overvalued
4.7%
$8,035.0M
$824.0M
24.2%
10.3%
31.8%
39.3%
(44.4%)
$20.0B
7.2
$99.1
3.5% undervalued
(5.7%)
$6,507.0M
$1,265.0M
5.3%
19.4%
70.5%
26.6%
200.4%
$16.8B
6.2
$82.9
76.4% undervalued
(26.9%)
$15.6B
$440.0M
38.6%
2.8%
37.3%
14.8%
59.7%
$16.8B
7.0
$15.0
69.6% overvalued
(11.3%)
$3,099.9M
$526.4M
9.5%
17.0%
70.4%
5.1%
21.5%
$15.0B
7.0
$95.0
2.7% overvalued
14.9%
$4,531.5M
$888.0M
6.7%
19.6%
42.7%
49.8%
(11.3%)
$5,278.9M
5.8
$2.2
90.3% overvalued
129.0%
$43.1M
($123.7M)
95.4%
(287.1%)
52.2%
(228.2%)
4.6%

FAQ

What is Rigetti Computing, Inc. (RGTI) stock rating?

As of today, Rigetti Computing, Inc. has a stock rating of 5 (out of 10), which is considered Good.

is Rigetti Computing, Inc. (RGTI) a good stock to buy?

As of today, Rigetti Computing, Inc. has a Good stock rating, which is 93.0% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.