investorscraft@gmail.com

Intrinsic ValueCore Scientific, Inc. (CORZ)

Previous Close$17.99
Intrinsic Value
Upside potential
Previous Close
$17.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Core Scientific, Inc. operates in the blockchain infrastructure and cryptocurrency mining sector, specializing in high-performance computing for Bitcoin mining and hosting services. The company generates revenue primarily through mining rewards, energy-efficient data center operations, and hosting third-party mining equipment. As one of the largest publicly traded Bitcoin miners in North America, Core Scientific leverages its scale, proprietary software, and strategic energy partnerships to optimize operational efficiency and maintain competitive positioning in a volatile industry. The company’s vertically integrated model combines mining, hosting, and infrastructure development, allowing it to capitalize on fluctuations in cryptocurrency prices and network difficulty. Despite sector-wide challenges, Core Scientific has established itself as a key player by focusing on cost leadership, technological innovation, and sustainable energy sourcing. Its market position is reinforced by long-term power contracts and a diversified geographic footprint, mitigating risks associated with regulatory uncertainty and energy price volatility.

Revenue Profitability And Efficiency

Core Scientific reported revenue of $510.7 million for the period, reflecting its operational scale in Bitcoin mining and hosting services. However, the company posted a net loss of -$1.32 billion, driven by impairments, energy costs, and cryptocurrency market downturns. Operating cash flow of $42.9 million suggests some ability to fund operations, though capital expenditures of -$95.0 million highlight ongoing investments in infrastructure and equipment upgrades.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$5.14 underscores significant earnings challenges amid high operational leverage and Bitcoin price sensitivity. Core Scientific’s capital efficiency is pressured by debt servicing costs and cyclical mining rewards, though its asset-light hosting segment provides supplementary revenue streams. The balance between fixed costs and variable mining income remains critical to improving returns.

Balance Sheet And Financial Health

Core Scientific holds $836.2 million in cash and equivalents, offering liquidity to navigate market cycles. Total debt of $1.20 billion raises leverage concerns, particularly given the company’s negative profitability. The absence of dividends aligns with capital preservation priorities, though debt maturity management and refinancing risks warrant close monitoring in a high-interest-rate environment.

Growth Trends And Dividend Policy

Growth hinges on Bitcoin price recovery, mining capacity expansion, and energy cost optimization. The company has not instituted a dividend, redirecting cash flow toward debt reduction and operational scalability. Long-term trends depend on adoption of blockchain technologies and Core Scientific’s ability to adapt to regulatory and competitive shifts in the crypto-mining ecosystem.

Valuation And Market Expectations

Market valuation likely reflects skepticism around sustained profitability in a speculative industry. Investors may price in volatility risks, though upside potential exists if Bitcoin appreciates and operational efficiencies improve. The stock’s performance remains tightly correlated with cryptocurrency markets and broader macroeconomic sentiment toward digital assets.

Strategic Advantages And Outlook

Core Scientific’s strengths include its scaled infrastructure, energy partnerships, and technological expertise in mining optimization. However, the outlook is cautious due to debt levels, Bitcoin’s price volatility, and regulatory uncertainties. Strategic focus on cost management and diversification into adjacent blockchain services could enhance resilience, but execution risks persist in a rapidly evolving sector.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount