US · CORZZ
Core Scientific, Inc. Tranche 2 Warrants
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Dover 19904
- Website
- corescientific.com
Price · as of 2024-12-31
$20.31
Market cap 5.15B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.34 | $0.00 | |||
| 2021 | $2.52 | $177.10 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $8.13 | |||
| 2024 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Core Scientific, Inc. Tranche 2 Warrants's (CORZZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $20.31
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CORZZ | Core Scientific, Inc. Tra… | $20.31 | 5.15B | — | — | — | — | — | — | — | — | — | — | 23.71% | -3.76% | -257.50% | 185.59% | 16.10% | -113.81% | -1.46 | -0.52 | 6.72 | 6.22 | -0.31 | 69077.00% | 165.00% | -20636.00% | — | 0.32 | 43.68% | — | 0.00% | — | — | — | — | — |
| BLSH | Bullish | $31.39 | 4.73B | +385% | +28,018% | — | — | -5.65 | 1.34 | 0.02 | -25.24 | — | 1.38 | 0.03% | -0.04% | -0.31% | -27.22% | -3.46% | -21.84% | 0.19 | -1.98 | 29.28 | 7.35 | -2.84 | -120926.00% | -218.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.34% | -42.46 | — | 0.02 | 65.90 |
| CFLT | Confluent, Inc. | $30.67 | 10.97B | +24% | -23% | — | — | -35.75 | 9.03 | 9.05 | -30.95 | — | 10.57 | 74.30% | -29.13% | -25.31% | -27.72% | -175.14% | -10.40% | 0.95 | -89.45 | 3.83 | 3.59 | -2.44 | -1963.00% | 2108.00% | 53945.00% | 0.57% | 0.09 | 31.84% | 0.00% | 0.00% | 0.00% | -28.26 | 158.31 | 8.23 | 3.21 |
| DBX | Dropbox, Inc. | $24.99 | 6.7B | +89% | -57% | -96% | -46% | 13.17 | -3.73 | 2.66 | 10.79 | 40.09 | -2.93 | 80.13% | 27.43% | 20.17% | -39.88% | 64.78% | 16.29% | -2.19 | 6.02 | 0.62 | 0.59 | 3.43 | 3286.00% | -107.00% | 679.00% | 13.90% | 0.50 | 105.92% | 0.00% | 0.00% | 25.59% | 13.88 | 10.32 | 3.81 | 0.37 |
| DSGX | The Descartes Systems Gro… | $66.25 | 5.7B | +23% | -23% | -79% | -46% | 60.67 | 6.28 | 13.35 | 32.12 | 271.01 | 62.55 | 75.64% | 27.82% | 22.01% | 10.92% | 13.01% | 9.18% | 0.01 | 180.40 | 1.62 | 1.41 | -0.86 | 2239.00% | 1363.00% | 475.00% | 2.44% | 1.01 | 20.42% | 0.00% | 0.00% | 0.00% | 46.74 | 39.83 | 13.00 | 21.04 |
| FOUR | Shift4 Payments, Inc. | $44.07 | 2.98B | +81% | +1,249% | — | -20% | 43.46 | 3.59 | 1.24 | 11.47 | — | -1.24 | 34.16% | 8.40% | 2.85% | 10.58% | 6.99% | 1.73% | 3.20 | 1.85 | 1.66 | 1.30 | 4.75 | -6436.00% | 2550.00% | 6066.00% | 9.65% | 0.48 | 13.18% | 0.58% | 25.20% | 10.00% | 25.14 | 17.68 | 2.11 | 1.12 |
| INFA | Informatica Inc. | $24.79 | 7.54B | +69% | -59% | -100% | -99% | 563.08 | 2.42 | 3.41 | 18.37 | — | -9.81 | 80.11% | 7.75% | 0.61% | 0.44% | 1.68% | 0.19% | 0.81 | 0.87 | 1.82 | 1.65 | 2.80 | -10737.00% | 281.00% | 5624.00% | 7.26% | 0.38 | 13.43% | 0.00% | 0.10% | 5.52% | 48.96 | 15.32 | 3.79 | 1.38 |
| KVYO | Klaviyo, Inc. | $17.41 | 5.31B | +128% | +747% | -80% | — | -166.75 | 4.43 | 4.29 | -88.55 | — | 4.43 | 74.67% | -5.49% | -2.57% | -2.85% | -29.56% | -2.23% | 0.10 | — | 4.27 | 3.99 | 19.21 | -3529.00% | 3163.00% | 2744.00% | 3.58% | 0.77 | 82.70% | 0.00% | 0.00% | 2.19% | -64.24 | 22.97 | 3.53 | 8.84 |
| PATH | UiPath Inc. | $10.73 | 5.74B | +205% | -20% | -77% | — | -82.59 | 3.30 | 4.26 | -31.20 | — | 3.48 | 82.73% | -11.37% | -5.15% | -3.82% | -61.79% | -2.53% | 0.04 | — | 2.93 | 2.72 | 5.51 | -1875.00% | 930.00% | 477.00% | 5.02% | 0.40 | 123.11% | 0.00% | 0.00% | 6.42% | -27.89 | 14.84 | 3.17 | 3.57 |
| SOUN | SoundHound AI, Inc. | $8.60 | 3.61B | +384% | -58% | -100% | — | -208306.96 | 6290.72 | 17271.77 | 114287.51 | — | 18221.69 | 42.36% | -13.78% | -8.29% | -4.33% | -22.35% | -2.26% | 0.01 | -34.73 | 4.59 | 4.33 | -9.57 | -9667.00% | 9945.00% | -949.00% | 0.00% | -1.37 | -95.19% | 0.00% | 0.00% | 0.00% | -125356.78 | -29430.84 | 17270.32 | 7800.02 |
| WIX | Wix.com Ltd. | $70.46 | 3.92B | +83% | +40% | -86% | -28% | 74.96 | -131.61 | 5.89 | 54.95 | 23.87 | -69.01 | 67.93% | 5.69% | 7.86% | -207.58% | -77.18% | 7.44% | -12.31 | 25.92 | 0.84 | 0.76 | 1.66 | 31404.00% | 1274.00% | 16323.00% | 4.63% | 0.33 | -405.97% | 0.00% | 0.00% | 5.25% | 102.18 | 21.34 | 5.81 | 3.41 |
About Core Scientific, Inc. Tranche 2 Warrants
Core Scientific, Inc. provides digital asset mining services in North America. It operates through two segments, Mining and Hosting. The company offers blockchain infrastructure, software solutions, and services; and operates data center mining facilities. It also mines digital assets for its own account; and provides hosting services for other large bitcoin miners, which include deployment, monitoring, trouble shooting, optimization, and maintenance of its customers' digital asset mining equipment. In addition, the company provides electrical power, repair, and other infrastructure services to operate, maintain, and earn digital assets; and sells mining equipment to customers. Core Scientific, Inc. was founded in 2017 and is headquartered in Dover, Delaware.
- CEO
- Todd Duchene
- Employees
- 325
- Beta
- 6.88
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $20.31) − 1 = — (DCF, example).