CoreWeave, Inc. (CRWV) intrinsic value
Price $65.78 on 2026-10-15.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | -$5,878 | |
| DCF – base case | -$12,666 | -19355.4% |
| DCF – bull case | -$23,806 | |
| Graham Number | — | — |
WACC 6.7%, revenue growth 112.5%, FCF margin -119.7%, EPS -$3.12, book value per share $9.12. 1 valuation runs recorded.
Community analyses of CRWV
- CoreWeave, Inc. (CRWV) — Auto DCF by Sievoo Auto-DCF – base -$12,666, margin of safety -19355.4%
More valuations
- AAOI – Applied Optoelectronics, Inc.: price $109.64, DCF -$444.43, Graham Number —, margin of safety -505.4%
- AAPL – Apple Inc.: price $336.64, DCF $158.73, Graham Number $38.00, margin of safety -52.8%
- ACHR – Archer Aviation Inc.: price $4.96, DCF -$0.50, Graham Number —, margin of safety -110.0%
- ACN – Accenture plc: price $209.06, DCF $283.07, Graham Number $127.12, margin of safety +35.4%
- ADBE – Adobe Inc.: price $242.27, DCF $379.94, Graham Number $110.11, margin of safety +56.8%
- AEO – American Eagle Outfitters, Inc.: price $18.17, DCF $13.82, Graham Number $21.49, margin of safety -24.0%
- AI – C3.ai, Inc.: price $11.53, DCF $4.04, Graham Number —, margin of safety -65.0%
- AIFF – Firefly Neuroscience, Inc.: price $1.19, DCF -$16.91, Graham Number —, margin of safety -1521.2%
- AKAM – Akamai Technologies, Inc.: price $106.95, DCF $92.41, Graham Number $45.32, margin of safety -13.6%
- AMAT – Applied Materials, Inc.: price $507.03, DCF $82.51, Graham Number $91.76, margin of safety -83.7%
- AMD – Advanced Micro Devices, Inc.: price $608.10, DCF $159.32, Graham Number $60.27, margin of safety -73.8%
- AMZN – Amazon.com, Inc.: price $262.43, DCF -$5.99, Graham Number $119.61, margin of safety -102.3%