Editing D-Wave Quantum Systems Inc.
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 753: | Line 753: | ||
===Assumptions=== | ===Assumptions=== | ||
* cost of debt is 2%; Market Risk Premium is 4.2%; Tax Rate 21% | * cost of debt is 2%; Market Risk Premium is 4.2%; Tax Rate 21% | ||
* Risk Free Rate is US 10 year T-bills: 4.0% | * Risk Free Rate is US 10 year T-bills: 4.0% | ||
* US GDP 2023 is used as TGR : 5.9% | * US GDP 2023 is used as TGR : 5.9% | ||
* All the inputs (e.g. revenue) is estimated by weighted average | * All the inputs (e.g. revenue) is estimated by weighted average | ||
* Terminal | * Terminal Valus is calculated with Perpetuity Growth Method | ||
===WACC=== | ===WACC=== |