CRWV

$74.65

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 12.00% trendline growth.
Want to create your own valuation? Create a free account.
$13.74

With 20% Margin of Safety (MoS):

$10.99
▼ -85.28% downside
Capital Efficiency
Average Quarterly ROIC
0.5%
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 Score
24
BearishWeighted across 6 signals
DCF Discount
85.3% premium to price
0
FCF Yield
30.7% trailing FCF yield
100
ROIC vs WACC
ROIC 0.5% vs WACC 11.0% (0.0x)
2
Net Debt / FCF
1.1x net debt to FCF
58
Buybacks
Share count growing
30
FCF CAGR (5Y)
0.0% 5Y FCF CAGR
0
Strengths: FCF Yield. Concerns: DCF Discount, ROIC vs WACC.
Narrative Score
82
Strong
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: High (92th pct)
Trend: Improving upConfidence: 100%Updated: 4h ago
Sources: 222 (News 200 · Analyst 22)
Drivers
67 news sentiment+3.3
4 upgrade headlines+0.7
3 regulatory scrutiny+0.3
3 analyst upgrades+0.2
Guidance cut+0.1
Downgrade headlines+0.1
Other Metrics
P/E-48.5
Profit Margin-17.8%
Owner Earnings$10.98b
One Dollar Premise0.00%
Debt/Equity8.55
Current Ratio0.47
PEG-1.766
Free Cash Flow (in millions)
202220232024
$73$4,776$11,433
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 cloud platform that provides scaling, support, and acceleration for GenAI. The company builds the infrastructure that supports compute workloads for enterprises. Its products include GPU compute, CPU compute, storage services, networking services, managed services, and virtual and bare metal servers. Additionally, its platform offers a fleet lifecycle controller, node lifecycle controller, tensorizer, and observability. The company's services also include VFX and rendering, AI model training, AI interference, and mission control. CoreWeave, Inc. was formerly known as Atlantic Crypto Corporation and changed its name to CoreWeave, Inc. in December 2019. CoreWeave, Inc. was incorporated in 2017 and is based in Livingston, New Jersey.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.