CoreWeave, Inc. (CRWV) valuation

0 · TTM reconstruction (anchor: Q12026, 2026-03-31)

The latest filing is a 10-Q, so "base year" revenue / EBIT / OCF / CapEx are reconstructed as trailing-twelve-month values. Per-quarter facts (typical for income-statement items) get summed across four quarters; YTD-cumulative facts (typical for cash-flow items) use prior FY + YTD_now − YTD_{prior year same quarter}.

Revenue

Sum of the four most recent per-quarter values

• Q1 FY26 (2026-03-31): $2.08B
• Q4 FY25 (2025-12-31): $1.57B
• Q3 FY25 (2025-09-30): $1.36B
• Q2 FY25 (2025-06-30): $1.21B
• = $6.23B

EBIT

Sum of the four most recent per-quarter values

• Q1 FY26 (2026-03-31): -$144.0M
• Q4 FY25 (2025-12-31): -$89.6M
• Q3 FY25 (2025-09-30): $51.9M
• Q2 FY25 (2025-06-30): $19.2M
• = -$162.5M

OCF

Prior FY + current-quarter YTD − same-quarter-prior-year YTD

• FY FY25 (2025-12-31): +$3.06B
• Q1 FY26 (2026-03-31) YTD: +$2.98B
• Q1 FY25 (2025-03-31) YTD: −$61.0M
• = $5.98B

CapEx

Prior FY + current-quarter YTD − same-quarter-prior-year YTD

• FY FY25 (2025-12-31): +$10.31B
• Q1 FY26 (2026-03-31) YTD: +$7.70B
• Q1 FY25 (2025-03-31) YTD: −$1.41B
• = $16.60B

Stock-based compensation

Prior FY + current-quarter YTD − same-quarter-prior-year YTD

• FY FY25 (2025-12-31): +$630.0M
• Q1 FY26 (2026-03-31) YTD: +$153.0M
• Q1 FY25 (2025-03-31) YTD: −$184.0M
• = $599.0M

Prior-year TTM revenue (growth-calc baseline)

Sum of the four most recent per-quarter values

• Q1 FY25 (2025-03-31): $982.0M
• Q4 FY25 (2024-12-31): $747.0M
• Q3 FY25 (2024-09-30): $583.9M
• Q2 FY25 (2024-06-30): $395.4M
• = $2.71B

1 · Enterprise-value target (what the DCF must match)

Diluted shares = filing-time diluted weighted-average — point-in-time basic count not tagged in the company-facts API for this filer, period ending 2026-03-31. See the diluted-shares methodology.

Cash on this page folds the base cash concept together with marketable / available-for-sale securities ( MarketableSecuritiesCurrent $22.0M ) — the non-operating liquid pile an acquirer would pocket at close. Excluded for insurers and REITs whose investment portfolios back operating liabilities; see the methodology for the full rule.

Cash is split into the operating floor an operating business needs (2% of revenue, Damodaran heuristic) and the distributable surplus that flows to equity holders. Only excess cash is netted against debt because the DCF values the operating business, and the operating cash stays inside it. Banks, insurers, and REITs are exempt — their cash backs deposits / regulatory reserves / investment portfolios rather than working capital. See the methodology.

Fair-value hierarchy on the marketable / AFS / FvNi portion (ASC 820, as of 2026-03-31): L1 $0 (active-market quotes — 0% ), L2 $22.0M (observable inputs — 100% ), L3 $0 (unobservable inputs — 0% ). Reported at par in the equity bridge above; a reader who finds the L3 share large may mentally haircut it. Sourced from us-gaap:AvailableForSaleSecuritiesDebtSecurities under FairValueByFairValueHierarchyLevelAxis. See the methodology.

Market cap     = price × diluted shares
               = $77.47 × 527.0M
               = $40.83B

Total cash     = $2.27B
Operating cash = 2% × revenue = $124.5M
Excess cash    = max(0, total − operating) = $2.14B

EV target      = market cap + total debt − excess cash
               = $40.83B + $35.15B − $2.14B
               = $73.83B
            

2 · Starting NOPAT (base year 0)

Tax rate source: 21% US statutory default (fewer than 2 of the last 3 FYs had a positive effective rate — likely NOL utilisation or one-time items). See the tax-rate methodology for the precedence ladder.

GAAP EBIT          = -$162.5M   (-2.6% of revenue)
× (1 − tax rate)  = × (1 − 21.0%) = × 0.7900
= NOPAT₀            = -$128.4M
            

3 · Invested capital & starting ROIC

Total debt above includes the operating-lease liability ($10.05B). The corresponding ROU asset sits on the balance sheet and flows through book equity via the accounting identity (E = Assets − Liabilities), so IC reflects the post-ASC-842 operating-capital base without an explicit add-back.

Net deferred-tax position (-$194.0M net DTL) stripped from IC. DTAs (NOL / credit carryforwards, post valuation allowance) and DTLs (timing differences from accelerated depreciation) are tax-accounting artifacts, not capital deployed in operations — equity-based IC inadvertently absorbs them via E = Assets − Liabilities, so we back them out so ROIC reflects operating returns on operating capital.

Invested capital = total debt + book equity − excess cash − net deferred tax (−DTL)
                 = $35.15B + $4.76B − $2.14B − -$194.0M
                 = $37.96B

Raw ROIC₀        = NOPAT₀ / Invested capital
                 = -$128.4M / $37.96B
                 = -0.3%
(no cap applied; raw value is within the 40.0% ceiling)
            

4 · WACC derivation

β / Rf / ERP not all available for this filer; a default WACC of 9.0% is used. Per-input decomposition unavailable.

5 · Growth path construction

Source       = analyst consensus (absolute forecast, TTM-anchored): Y1 = 60.0%, Y2 = 60.0%

Detailed derivation:
  Current-FY analyst avg revenue forecast = $12.67B   (FY-over-FY vs FY2025 actual = 146.9%)
  Next-FY analyst avg revenue forecast    = $24.92B   (FY-over-FY vs current-FY forecast = 96.7%)
  Base revenue (TTM) = $6.23B
  Latest completed FY revenue (FY2025) = $5.13B   (denominator for the FY-over-FY check above)

  Y1 = current-FY forecast / TTM base revenue − 1
     = $12.67B / $6.23B − 1
     = 60.0%

  Y2 = next-FY forecast / current-FY forecast − 1
     = $24.92B / $12.67B − 1
     = 60.0%

  Note: the absolute analyst forecast is re-anchored
  against TTM (rather than the FY-over-FY consensus
  rate above) because the TTM base spans the current
  FY only partway. Re-anchoring keeps the growth rate
  consistent with the projection's starting revenue
  level.
Clamp        = [2.5%, 60%] (no sub-terminal or 60%+ starts)
Plateau rate = 60.0% (Y2 — held from year 2 through end of plateau)
Tier         = 7 years (rule: plateau rate < 15% → 3y, < 25% → 5y, else 7y)
Cap trim     = 4 years (compound cap: Y1 × plateau_rate^(n−1) ≤ 10× base)
Plateau      = 4 years
Fade         = linear from effective Y2 to terminal 2.5% across the remaining 6 years

Effective Y1 growth after solver bumps = 60.0%
Effective Y2 growth after solver bumps = 60.0%
Growth by year:
  Y1 = 60.0%
  Y2 = 60.0%
  Y3 = 60.0%
  Y4 = 60.0%
  Y5 = 50.4%
  Y6 = 40.8%
  Y7 = 31.3%
  Y8 = 21.7%
  Y9 = 12.1%
  Y10 = 2.5%
                

6 · Margin path construction

Starting margin (Y0) = 3.0%   (source: 4% TTM + 96% 3-yr mean (gap 5.9pp falls in 4–6pp transition band))
Target margin (Y10)  = 11.6%   (solver output, normal band)
Year-t margin        = starting + (target − starting) × (t / 10)
Margin by year:
  Y1 = 3.9%
  Y2 = 4.8%
  Y3 = 5.6%
  Y4 = 6.5%
  Y5 = 7.3%
  Y6 = 8.2%
  Y7 = 9.0%
  Y8 = 9.9%
  Y9 = 10.8%
  Y10 = 11.6%

Filer-history margin distribution: insufficient history (3 FY available, 8 required); path-stretch flag suppressed.
            

7 · ROIC path construction

The capex heuristic compares latest-period CapEx ($16.60B) against the Normalized CapEx (3-yr mean) of $7.32B — mean of the last three annual CapEx values. When the latest is above 1.4× that mean and CapEx is at least 5% of revenue, we treat the filer as capital-intensive and mid-investment, hold ROIC flat for a 5-year harvest phase, and only then fade to terminal ROIC. The 3-yr mean does not feed the DCF directly — it only gates this flag.

Capex-heuristic active (latest CapEx 2.27× the 3-yr mean of $7.32B).
Y1..Y5  held at ROIC₀ = 0.0%
Y6..Y10 fade linearly to ROIC_terminal = 9.0%

ROIC by year:
  Y1 = 0.0%
  Y2 = 0.0%
  Y3 = 0.0%
  Y4 = 0.0%
  Y5 = 0.0%
  Y6 = 1.8%
  Y7 = 3.6%
  Y8 = 5.4%
  Y9 = 7.2%
  Y10 = 9.0%
            

7a · Reinvestment formula

The Damodaran growth-firm closure Reinvestment_t = ΔRevenue_t ÷ salesToCapital collapses to noise whenever EITHER the 3-year revenue change OR the 3-year net reinvestment is small relative to the revenue base. The model picks the most-honest formula via a 3-tier ladder: tier-1 standard sales-to-capital fires only when both signals carry magnitude AND the resulting ratio sits inside the typical 0.5–8 band; tier-2 substitutes a TTM (CapEx − D&A) ÷ Revenue ratio applied to each projection year's revenue (not its delta); tier-3 falls through to the ΔNOPAT ÷ ROIC closure when neither signal is usable.

Inputs:
  ΔRev_3y                          = n/a
  netReinvest_3y (CapEx − D&A)     = $18.53B
  avgRevenue_3y                    = n/a
  TTM CapEx − D&A                  = $13.44B
  TTM Revenue                      = $6.23B

Tier-1 gates (all three must clear):
  |ΔRev_3y| / avgRev_3y > 1.0%     n/a            ✗ fail
  netReinv_3y / avgRev_3y > 1.5%   n/a            ✗ fail
  0.5 ≤ s2c candidate ≤ 8          n/a            ✗ fail

Tier-2 fires (gate failed: both). Substituting CapEx-of-revenue heuristic.
  capexOfRevenueRatio (raw)        = 215.81%
  capexOfRevenueRatio (used)       = 215.81%
  Reinvestment_t = Revenue_t × 215.81%
            

8 · Solver iterations

Each row is one configuration in the solver ladder; the "Solved margin" column is the result of bisecting the EBIT margin (up to 80 inner iterations) to match the EV target for that row's plateau / Y1 bump / phase. The solver sweeps Y1 growth bumps 0pp → +20pp across the plateau ladder inside the normal margin bracket, then — if nothing reconciles — repeats the same sweep in a widened margin band ([-10%, 80%]). The first feasible row is the one the page uses. If no combination reconciles, the page shows the row whose PV sits closest to the target EV so both levers are balanced.

9 · Terminal value derivation

NOPAT_{N+1}         = NOPAT_{10} × (1 + g_terminal)
                    = $14.56B × (1 + 2.5%)
                    = $14.93B

ΔNOPAT              = NOPAT_{N+1} − NOPAT_{10}
                    = $364.1M
Reinvestment_{N+1}  = ΔNOPAT / ROIC_terminal
                    = $364.1M / 9.0%
                    = $4.05B

FCF_{N+1}           = NOPAT_{N+1} − Reinvestment_{N+1}
                    = $14.93B − $4.05B
                    = $10.88B

Terminal value (TV) = FCF_{N+1} / (WACC − g_terminal)
                    = $10.88B / (9.0% − 2.5%)
                    = $167.42B

PV(TV)              = TV / (1 + WACC)^(10 − 0.5)
                    = $167.42B / 2.268
                    = $73.83B

10 · Reconciliation check (DCF PV vs. the market)

This isn't a fair value — it's the inverse check. The solver built the scenario so that DCF PV reproduces the current enterprise value; if the normal bracket worked the delta below is ~0 by construction. A non-zero delta only appears when the solver fell through to the widened margin band.

Σ PV(FCF_1..10) = $0
+ PV(TV)          = $73.83B
= Enterprise value = $73.83B   (≈ EV target $73.83B by construction)
− Total debt      = $35.15B
+ Excess cash     = $2.14B   (total $2.27B − operating $124.5M)
= Equity value    = $40.83B
÷ Diluted shares  = 527.0M
= DCF PV / share  = $77.47

Market price      = $77.47
Reconciliation Δ  = +0.0%   (≈ 0 by construction — the solver anchored on this price)