Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares (XNDU) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares (US:XNDU), trading at 11.02. In 2025, Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares generated $4.62 Million in revenue and -$2.73 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 11.02
- Recent Revenue (2025): $4.62 Million
- Free Cash Flow (2025): -$2.73 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.