investorscraft@gmail.com

Intrinsic ValueCore Scientific, Inc. (CORZW)

Previous Close$11.65
Intrinsic Value
Upside potential
Previous Close
$11.65

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 and colocation services for institutional clients, leveraging its large-scale data centers and energy-efficient operations. As one of the largest publicly traded Bitcoin miners in North America, Core Scientific benefits from economies of scale but faces intense competition and cyclical exposure to cryptocurrency price volatility. The firm differentiates itself through proprietary software optimization, strategic energy partnerships, and a focus on sustainability, though regulatory uncertainty and energy costs remain persistent challenges. Its market position is heavily influenced by Bitcoin’s network dynamics, including hash rate fluctuations and mining difficulty adjustments, which directly impact profitability.

Revenue Profitability And Efficiency

Core Scientific reported revenue of $510.7 million for FY 2024, alongside a net loss of -$1.32 billion, reflecting significant operational and financial headwinds in the cryptocurrency mining sector. The diluted EPS of -$5.14 underscores the challenges of scaling profitability amid volatile Bitcoin prices and rising energy costs. Operating cash flow of $42.9 million was offset by capital expenditures of -$95.0 million, indicating ongoing investments in infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight the capital-intensive nature of Bitcoin mining, with profitability tightly linked to cryptocurrency market conditions. Core Scientific’s ability to generate positive cash flow from operations suggests some resilience, but the substantial net losses raise concerns about long-term capital efficiency, particularly given the debt load and competitive pressures.

Balance Sheet And Financial Health

Core Scientific’s balance sheet shows $836.2 million in cash and equivalents against $1.20 billion in total debt, indicating a leveraged position. While liquidity appears manageable, the debt burden could constrain flexibility if Bitcoin prices remain depressed or operational costs escalate further. The absence of dividends aligns with the company’s focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is contingent on Bitcoin’s price recovery and the company’s ability to optimize mining efficiency. Core Scientific has not instituted a dividend policy, prioritizing capital allocation toward debt reduction and capacity expansion. The sector’s cyclicality makes consistent growth challenging, though strategic energy partnerships could provide a competitive edge.

Valuation And Market Expectations

The market likely prices Core Scientific as a high-risk, high-reward play on Bitcoin’s future trajectory. Valuation metrics are skewed by negative earnings, but the company’s infrastructure assets and scale may appeal to investors betting on a cryptocurrency rebound. Sentiment is heavily tied to macroeconomic factors influencing digital asset demand.

Strategic Advantages And Outlook

Core Scientific’s strengths include its scale, energy-efficient operations, and hosting services, but its outlook remains tethered to Bitcoin’s volatility. Regulatory clarity and energy cost management will be critical. While the company is positioned to benefit from long-term blockchain adoption, near-term risks persist, including debt servicing and competitive pressures.

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