US · CRWV
CoreWeave, Inc. Class A Common Stock
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Livingston, NJ 07039
- Website
- coreweave.com
Price · as of 2025-12-31
$119.01
Market cap 40.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $113.82 | -4.36% |
| Intrinsic Value(DCF) | $17,810.83 | +14,865.83% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $0.00 | $0.00 | |||
| 2025 | $78.05 | $113.82 | $1,025,410.82 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates CoreWeave, Inc. Class A Common Stock's (CRWV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $113.82
- Current price
- $119.01
- AI upside
- -4.36%
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
$17,810.83
+14,865.83% 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 |
| CRWV | CoreWeave, Inc. Class A C… | $119.01 | 40.35B | -4% | +14,866% | — | — | -29.09 | 10.18 | 6.62 | 18.29 | -141.22 | 16.98 | 71.68% | -0.90% | -22.74% | -79.89% | -0.38% | -3.48% | 4.54 | -0.04 | 0.46 | 0.43 | 4.54 | 2060.00% | 16788.00% | 2181.00% | -21.36% | 0.19 | -62.09% | 0.00% | 0.00% | 0.00% | -981.06 | -6.22 | 8.80 | 0.33 |
| ADSK | Autodesk, Inc. | $245.87 | 52.37B | -8% | -53% | -92% | -61% | 46.80 | 17.27 | 7.76 | 29.33 | 2178.12 | -30.63 | 96.75% | 26.48% | 16.59% | 39.68% | 38.85% | 9.65% | 0.90 | — | 0.85 | 0.69 | 0.27 | 215.00% | 1052.00% | 6007.00% | 4.58% | 0.42 | 74.40% | 0.00% | 0.00% | 3.57% | 29.40 | 21.89 | 7.78 | 4.12 |
| FTNT | Fortinet, Inc. | $79.03 | 60.56B | +2% | +4% | -83% | -31% | 31.75 | 47.55 | 8.65 | 22.82 | 422.04 | 66.65 | 80.84% | 30.62% | 27.26% | 135.72% | -115.01% | 18.39% | 0.81 | 103.58 | 1.17 | 1.05 | -0.61 | 752.00% | 1417.00% | 1844.00% | 3.78% | 0.51 | -152.08% | 0.00% | 0.00% | 3.89% | 27.02 | 25.27 | 8.27 | 5.20 |
| INFY | Infosys Limited | $14.44 | 58.55B | +113% | -43% | — | -38% | 23.49 | 6.62 | 3.85 | 13.96 | — | 7.65 | 30.46% | 21.12% | 16.39% | 29.05% | 36.48% | 18.63% | 0.09 | 82.74 | 2.27 | 2.09 | -0.37 | 0.00% | 385.00% | 4185.00% | 5.50% | 0.87 | 51.50% | 3.25% | 76.40% | 4.77% | 17.37 | 17.30 | 3.67 | 10.74 |
| MSI | Motorola Solutions, Inc. | $482.26 | 80.32B | -29% | -43% | — | -58% | 37.51 | 33.52 | 6.92 | 25.36 | 98.07 | -10.78 | 50.18% | 25.12% | 18.44% | 104.74% | 26.27% | 12.68% | 4.05 | 8.04 | 1.04 | 0.81 | 2.44 | 3824.00% | 800.00% | 2052.00% | 3.18% | 0.47 | 29.97% | 0.90% | 33.80% | 2.33% | 30.46 | 34.76 | 7.65 | 4.16 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| RBLX | Roblox Corporation | $68.66 | 48.66B | -22% | +145% | — | — | -43.67 | 117.89 | 9.51 | -56.21 | -628.80 | 199.07 | 78.07% | -25.20% | -21.78% | -345.84% | 175.17% | -12.73% | 4.15 | -30.79 | 0.96 | 0.77 | -0.54 | 694.00% | 3577.00% | 11090.00% | 2.91% | 0.35 | -192.66% | 0.00% | 0.00% | 1.42% | -36.59 | 33.27 | 9.22 | 2.36 |
| SNPS | Synopsys, Inc. | $414.00 | 79.21B | -2% | -26% | -88% | -54% | 63.09 | 2.97 | 11.92 | 38.18 | — | -7.48 | 76.98% | 12.97% | 18.89% | 7.15% | 3.88% | 4.35% | 0.50 | 2.05 | 1.62 | 1.20 | 4.56 | -4459.00% | 1512.00% | 509.00% | 1.60% | 0.41 | 5.96% | 0.00% | 0.00% | 0.00% | 104.33 | 70.75 | 13.53 | 3.10 |
| WDAY | Workday, Inc. | $133.76 | 35.71B | +16% | +52% | -83% | -59% | 50.52 | 4.49 | 3.67 | 22.42 | 156.38 | 18.48 | 75.70% | 10.72% | 7.26% | 8.23% | 18.57% | 3.84% | 0.11 | — | 1.32 | 1.22 | -0.49 | 3231.00% | 1309.00% | 2686.00% | 7.93% | 0.46 | 73.32% | 0.00% | 0.00% | 15.37% | 29.69 | 10.95 | 3.18 | 2.86 |
| XYZ | Block, Inc. | $63.70 | 38.83B | +18% | -52% | -57% | -72% | 30.26 | 1.78 | 1.63 | 21.80 | — | 4.35 | 42.82% | 7.06% | 5.39% | 6.00% | 6.79% | 3.42% | 0.33 | 13.21 | 2.20 | 1.07 | 0.40 | -5385.00% | 30.00% | 5609.00% | 6.14% | 0.25 | 12.48% | 0.00% | 0.00% | 5.91% | 23.22 | 16.36 | 1.64 | 2.62 |
| ZS | Zscaler, Inc. | $146.99 | 23.44B | +30% | +239% | -95% | — | -1153.54 | 26.59 | 17.90 | 409.84 | — | 35.86 | 76.87% | -4.81% | -1.55% | -2.70% | -204.14% | -0.75% | 1.00 | -13.49 | 2.01 | 1.88 | -5.27 | -3077.00% | 2331.00% | 2423.00% | 1.52% | 0.40 | 1154.83% | 0.00% | 0.00% | 0.85% | -358.64 | 63.40 | 17.23 | 6.76 |
About CoreWeave, Inc. Class A Common Stock
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.
- CEO
- Michael N. Intrator
- Employees
- 881
- Beta
- 21.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($17,810.83 ÷ $119.01) − 1 = +14,865.83% (DCF, example).