CRWV - NASDAQ
CoreWeave, Inc. Class A Common Stock
$110.93
-11%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.
At a Glance
Live SnapshotCoreWeave, Inc. Class A Common Stock Fair Value Envelope
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
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 | $2.4B | $1.9B | $1.5B | $1.1B | $893.9M | $699.0M | $546.6M | $427.4M | $334.2M | $261.3M |
| Maintenance CapEx | -$1.6B | -$1.3B | -$985.8M | -$770.8M | -$602.7M | -$471.3M | -$368.5M | -$288.2M | -$225.3M | -$176.2M |
| Owner Earnings | $779.0M | $609.1M | $476.3M | $372.4M | $291.2M | $227.7M | $178.1M | $139.2M | $108.9M | $85.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $721.3M | $522.2M | $378.1M | $273.7M | $198.2M | $143.5M | $103.9M | $75.2M | $54.5M | $39.4M |
Related Guides
Continue your CRWV research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.