Market Pulse53Neutral

CoreWeave, Inc. Class A Common StockOpportunity Rank #175(CRWV) Intrinsic Value & DCF Analysis (2026)

Sector: Technology

Current Price

$81.10

Last updated: Jul 24, 2026

Price vs Intrinsic Value

$81.10
Price
$1,132.07
Intrinsic Value
Undervalued by 1296%MOS: $905.66

Fundamental Score

46/100
Bearish

Weighted across 6 signals

Narrative Score

62/100
Improving

-4 vs previous

Trend Score

7/100
Weak

As of 2026-07-24

Still researching stocks one at a time?

Intrinziq helps you:

  • Turn your stock-picking rules into repeatable strategies
  • Find better setups across hundreds of stocks automatically
  • Backtest your strategy before putting money to work
See How It Works

The intrinsic value of CoreWeave, Inc. Class A Common Stock (CRWV) is estimated at $1,132.07 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $81.10, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes an 11.27% long-term growth rate and a 9.00% discount rate (calculated: 8.34%), reflecting expected future free cash flow and cost of capital.

The intrinsic value of CoreWeave, Inc. Class A Common Stock (CRWV) is estimated at $1,132.07 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $81.10, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes an 11.27% long-term growth rate and a 9.00% discount rate (calculated: 8.34%), reflecting expected future free cash flow and cost of capital.

Valuation Details

$1,132.07
▲ 1295.89% upside
20% margin of safety: $905.66
Years: 10Growth Rate: 11.27%
Want to create your own valuation? Create a free account.

Capital Efficiency

Average Quarterly ROIC
-0.04%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.

Fundamental Details

46/100
BearishWeighted across 6 signals
DCF Discount
1295.9% discount to price
100
FCF Yield
51.0% trailing FCF yield
100
ROIC vs WACC
ROIC 0.0% vs WACC 11.0% (0.0x)
0
Net Debt / FCF
1.0x net debt to FCF
80
Buybacks
Share count growing
30
FCF CAGR (5Y)
0.0% 5Y FCF CAGR
0
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Buybacks.

Narrative Details

62/100
Improving
-4 vs previousVs 6-Month Baseline:Below Avg (22nd pct)Weighted across 6 recent drivers
Trend: Improving upConfidence: 100%Updated: 1d ago
Sources: 220 (200 News · 20 Analyst)
Drivers(last 30 days)
19 regulatory scrutiny+0.9
4 upgrade headlines+0.8
170 news sentiment-0.6
3 downgrade headlines+0.1
Earnings beat+0.0
2 macro headwinds-0.0

Trend Details

7/100
WeakAs of 2026-07-24310 daily bars used
Distance from 52-Week High-51.7%
3M Relative Strength vs SPY-43.1%
Price vs 50 EMA-22.6%
Price vs 21 EMA2 · -14.9%
Price vs 50 EMA1 · -22.6%
21 EMA vs 50 EMA4 · -9.1%
3M RS vs SPY0 · -43.1%
6M RS vs SPY4 · -28.9%
Distance from 52W High0 · -51.7%

Investment Coach

Updating... 45d ago
BUYConfidence: 55%
Thesis
CoreWeave, Inc. Class A Common Stock (CRWV) is significantly undervalued with an estimated fair value nearly 880% above its current price and a strong free cash flow yield of 43.3%. Despite trailing returns relative to its cost of capital, the supportive narrative score suggests potential for upside.
Key Risk
The company's return on invested capital remains below its weighted average cost of capital, indicating ongoing operational challenges.
Signals To Watch
  • Monitor whether valuation discount remains above 10%.
  • Track ROIC vs WACC spread for sustained improvement.
  • Follow narrative trend for meaningful shifts in the score direction.
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR: 191.88%

Free Cash Flow (in millions)

TTM2025202420232022
$22,578$13,367$11,451$4,776$73

How Intrinziq Estimates Fair Value

Intrinziq estimates CoreWeave, Inc. Class A Common Stock's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

CoreWeave, Inc. Class A Common StockTechnology

CoreWeave, Inc. operates a specialized cloud computing platform designed to empower generative AI (GenAI) applications. It constructs the fundamental infrastructure necessary to manage intensive compute workloads for large enterprises. The company's comprehensive suite of offerings includes high-performance GPU and CPU compute resources, robust storage solutions, advanced networking capabilities, and fully managed services. Clients can choose from flexible virtual servers or powerful bare-metal options. Beyond core hardware, its platform integrates sophisticated tools like a fleet lifecycle controller, a node lifecycle controller, Tensorizer, and advanced observability features. CoreWeave's expertise also extends to specialized services, such as visual effects (VFX) and rendering, AI model training, AI inference, and "Mission Control." Originally incorporated in 2017 as Atlantic Crypto Corporation, the company rebranded to CoreWeave, Inc. in December 2019 and is headquartered in Livingston, New Jersey.

CoreWeave, Inc. Class A Common Stock (CRWV) Intrinsic Value & DCF (2026) | Intrinziq