Core Scientific, Inc.

Core Scientific, Inc.

CORZยทNASDAQ

$28.93

+1.3%
TechnologySoftware - Infrastructure

Core Scientific, Inc. operates facilities for digital asset mining and colocation services in North America. It provides blockchain infrastructure, software solutions, and services. The company mines digital assets for its own account and provides hosting colocation services for other large-scale miners. It operates in two segments, Equipment Sales and Hosting. The company owns and operates computer equipment that is used to process transactions conducted on one or more blockchain networks in exchange for transaction processing fees rewarded in digital currency assets, commonly referred to as mining; and datacenter facilities to provide colocation and hosting services for distributed ledger technology, also commonly known as blockchain. It also develops blockchain-based platforms and applications, including infrastructure management, security technologies, mining optimization, and recordkeeping. The company is headquartered in Austin, Texas. On December 21, 2022, Core Scientific, Inc. filed a voluntary petition for reorganization under Chapter 11 in the U.S. Bankruptcy Court for the Southern District of Texas.

At a Glance

Live Snapshot
Market Cap$9.20B
EPS-0.8800
P/E Ratio-32.87
Earnings Date08/14/2026
Core Scientific, Inc.

Core Scientific, Inc. Fair Value Envelope

CORZ ยท NASDAQ

Our analysis suggests that CORZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.93, this represents a potential HIDDEN relative to our calculated worth for Core Scientific, Inc..

Intrinsic Value
Current Price: $28.93

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$115.1M
+ Cash & Equivalents$311.4M
Firm Value$426.5M
- Debt$1.1B
Equity Value-$633.8M
/ Shares Outstanding310,061,300B
DCF Value-$2
OVERVALUED BY 107%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$139.1M
$69.6M
$34.8M
$17.4M
$8.7M
$4.3M
$2.2M
$1.1M
$543.5K
$271.7K
Maintenance CapEx
-$72.9M
-$36.5M
-$18.2M
-$9.1M
-$4.6M
-$2.3M
-$1.1M
-$569.5K
-$284.8K
-$142.4K
Owner Earnings
$66.2M
$33.1M
$16.6M
$8.3M
$4.1M
$2.1M
$1.0M
$517.4K
$258.7K
$129.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$61.3M
$28.4M
$13.1M
$6.1M
$2.8M
$1.3M
$603.8K
$279.5K
$129.4K
$59.9K
Terminal Value represents 0.9% of Enterprise Value