Valuation QRNG market size is $800 million Cdn in 2024 and growing to $36.5 billion in 2032. If QNC can get 1% market share it will generate many millions of revenue.
Global Quantum Random Number Generator RNG Market size is USD 555.9 million in 2024. Growing adoption of quantum computing is expected to boost the sales to USD 25367.7 Million by 2031 with a Compound Annual Growth Rate (CAGR) of 72.60% from 2024 to 2031.
| | $ Cdn | $ Cdn | $ Cdn |
| Revenue | 20,000,000 | 50,000,000 | 100,000,000 |
| 80% margin | 16,000,000 | 40,000,000 | 80,000,000 |
| Corp overhead | (2,500,000) | (2,500,000) | (2,500,000) |
| 30% tax | (4,050,000) | (11,250,000) | (23,250,000) |
| Net income | 9,450,000 | 26,250,000 | 54,250,000 |
| Diluted Shs o/s | 185,740,838 | 185,740,838 | 185,740,838 |
| eps | $0.051 | $0.141 | $0.292 |
| Multiple | 25 | 25 | 25 |
| Share value | $1.272 | $3.533 | $7.302 |