investorscraft@gmail.com

Intrinsic ValueCoreWeave, Inc. Class A Common Stock (CRWV)

Previous Close$93.14
Intrinsic Value
Upside potential
Previous Close
$93.14

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

CoreWeave operates in the high-performance cloud computing sector, specializing in GPU-accelerated infrastructure tailored for AI, machine learning, and large-scale computational workloads. The company differentiates itself by offering scalable, low-latency solutions that cater to enterprises requiring intensive data processing capabilities. Unlike traditional cloud providers, CoreWeave focuses on niche verticals such as generative AI and scientific computing, positioning itself as a preferred partner for clients demanding specialized hardware and optimized performance. Its revenue model hinges on subscription-based and usage-based pricing, ensuring recurring income while accommodating fluctuating demand. The firm competes in a rapidly evolving market dominated by hyperscalers but has carved out a defensible niche by prioritizing flexibility, customization, and technical expertise. CoreWeave’s partnerships with leading GPU manufacturers and AI startups further solidify its role as an enabler of next-generation computing applications.

Revenue Profitability And Efficiency

CoreWeave reported revenue of $1.92 billion for FY 2024, reflecting strong demand for its specialized cloud services. However, net income stood at -$863 million, with diluted EPS of -$2.14, indicating significant upfront investments in infrastructure and R&D. Operating cash flow was positive at $2.75 billion, suggesting robust cash generation from core operations, though capital expenditures of -$8.70 billion highlight aggressive expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its growth-focused strategy, prioritizing market share over near-term profitability. High capital expenditures relative to operating cash flow indicate heavy reinvestment in data centers and GPU clusters, which could enhance long-term capacity. CoreWeave’s ability to monetize its infrastructure through high-margin workloads will be critical to improving capital efficiency in coming years.

Balance Sheet And Financial Health

CoreWeave holds $1.36 billion in cash and equivalents, providing liquidity to support operations. Total debt of $10.62 billion suggests leveraged growth, which may pressure financial flexibility if interest rates remain elevated. The balance sheet reflects a high-growth, high-risk profile typical of capital-intensive tech firms scaling rapidly in competitive markets.

Growth Trends And Dividend Policy

Revenue growth appears robust, driven by secular tailwinds in AI adoption. No dividends were paid, consistent with the company’s focus on reinvesting cash flows into expansion. Future growth will likely hinge on maintaining technological leadership and securing large-scale client contracts in AI and HPC verticals.

Valuation And Market Expectations

The market likely prices CoreWeave as a growth story, with valuation multiples reflecting expectations of future profitability post-investment phase. Negative earnings and high capex suggest investors are betting on the company’s ability to dominate niche cloud segments, though execution risks remain.

Strategic Advantages And Outlook

CoreWeave’s differentiation in GPU-optimized cloud infrastructure positions it well for AI-driven demand. Strategic partnerships and a focus on high-performance workloads could sustain competitive advantages. However, profitability challenges and debt levels warrant monitoring. The outlook depends on balancing growth with operational leverage and navigating competition from hyperscalers.

Sources

Company filings (CIK: 0001769628), inferred financials for FY 2024

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