15-Year CoreWeave Lease And AI Demand Will Elevate Data Centers

Published
22 Mar 25
Updated
14 Aug 25
AnalystConsensusTarget's Fair Value
US$17.22
18.2% undervalued intrinsic discount
14 Aug
US$14.09
Loading
1Y
251.4%
7D
-0.8%

Author's Valuation

US$17.2

18.2% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update01 Aug 25
Fair value Increased 18%

The increase in Applied Digital’s price target reflects sharply improved consensus forecasts for both revenue growth and net profit margin, resulting in a revised fair value of $17.22.


What's in the News


  • Applied Digital entered two approximately 15-year lease agreements with CoreWeave to deliver 250 MW of critical IT load at its Ellendale, North Dakota campus, with an anticipated $7 billion in total revenue; CoreWeave holds an option for an additional 150 MW.
  • Applied Digital filed a $200 million at-the-market follow-on equity offering of common stock.
  • Applied Digital launched a partnership with ABB for its 400 MW North Dakota campus, deploying ABB’s medium voltage HiPerGuard Static UPS to increase power density, efficiency, and resilience in AI data centers.
  • BASX partnered with Applied Digital to supply a customized, highly energy-efficient free cooling chiller system for the Ellendale AI factory, supporting the high power density and cooling needs of advanced AI workloads.
  • CBIZ CPAs P.C. was engaged as Applied Digital’s independent public accounting firm after acquiring the attest business of Marcum LLP.

Valuation Changes


Summary of Valuation Changes for Applied Digital

  • The Consensus Analyst Price Target has significantly risen from $14.61 to $17.22.
  • The Consensus Revenue Growth forecasts for Applied Digital has significantly risen from 48.3% per annum to 73.3% per annum.
  • The Net Profit Margin for Applied Digital has significantly risen from 10.08% to 11.13%.

Key Takeaways

  • Long-term AI hyperscaler contracts, efficient building processes, and strategic locations drive revenue growth, margin expansion, and sustainability advantages.
  • Growing pipeline with major hyperscale clients and industry demand lowers customer risk and supports earnings visibility amid the digital transformation trend.
  • Heavy reliance on volatile crypto, aggressive debt-fueled expansion, concentrated customers, intensifying competition, and escalating regulatory and technology upgrade demands pose substantial financial and operational risks.

Catalysts

About Applied Digital
    Designs, develops, and operates digital infrastructure solutions to high-performance computing (HPC) and artificial intelligence industries in North America.
What are the underlying business or industry changes driving this perspective?
  • The company has recently secured long-term (15-year) leasing agreements with CoreWeave-a major AI hyperscaler-for its purpose-built AI/HPC data center campus, Polaris Forge 1, representing a total of $7 billion in contracted revenue and a multi-year, recurring, and predictable revenue stream that directly supports future revenue growth and cash flow stability.
  • Momentum in the data center segment is underpinned by surging demand for AI infrastructure, and Applied Digital is leveraging its streamlined proprietary building designs to reduce build times from 24 months to 12–14 months, enabling faster scaling of capacity and greater capital efficiency, which is likely to benefit both revenue growth and net margin expansion.
  • The company's focus on locating campuses in the Dakotas enables access to abundant, low-cost, and renewable power, with optimized liquid cooling and energy efficient designs (projected PUE of 1.18 and near-zero water consumption), significantly lowering operating costs per megawatt and providing a long-term net margin advantage in a market that increasingly prioritizes sustainability.
  • Relationships with multiple investment-grade North American hyperscalers-with two new customers already onboarded and several others in late-stage negotiations-suggest a robust pipeline of additional large-scale, high-value contracts, reducing future customer concentration risks and boosting long-term revenue visibility.
  • The accelerating industry need for high-density, geographically distributed data centers to support AI and machine learning workloads places Applied Digital in a favorable position, capitalizing on digital transformation trends that are set to drive ongoing utilization growth, improved asset values, and ultimately earnings expansion over the next several years.

Applied Digital Earnings and Revenue Growth

Applied Digital Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Applied Digital's revenue will grow by 73.7% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -111.6% today to 13.5% in 3 years time.
  • Analysts expect earnings to reach $102.2 million (and earnings per share of $0.35) by about August 2028, up from $-161.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $221.2 million in earnings, and the most bearish expecting $18 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 70.5x on those 2028 earnings, up from -24.0x today. This future PE is greater than the current PE for the US IT industry at 31.0x.
  • Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.34%, as per the Simply Wall St company report.

Applied Digital Future Earnings Per Share Growth

Applied Digital Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company maintains significant exposure to cryptocurrency mining customers, and although management is optimistic about this segment, continued volatility in the crypto market may result in inconsistent revenue streams and undermine long-term earnings stability.
  • Applied Digital's aggressive expansion involves substantial capital expenditures and a rising debt load ($688.2 million in debt as of quarter end), which increases financial leverage and balance sheet risk; failure to achieve targeted utilization or contract new customers could depress net margins and strain cash flows if growth assumptions are not met.
  • The company's major revenue growth hinges on a limited number of large hyperscaler customers (such as CoreWeave), creating meaningful client concentration risk-losing or renegotiating these contracts could lead to sharp reductions in both revenue and earnings reliability.
  • Long-term industry competition is intensifying with well-capitalized hyperscalers and infrastructure providers, who may leverage their scale to exert pricing pressure, erode Applied Digital's market share, and potentially compress margins over time.
  • Ongoing technological evolution in HPC/data center infrastructure (e.g., chipsets, liquid cooling, energy efficiency) may require Applied Digital to commit to frequent and expensive upgrades; combined with increasing regulatory and ESG scrutiny on data centers' energy usage, this could result in sustained capital intensity, impact net margins, and limit access to capital.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $17.222 for Applied Digital based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $24.0, and the most bearish reporting a price target of just $13.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $755.7 million, earnings will come to $102.2 million, and it would be trading on a PE ratio of 70.5x, assuming you use a discount rate of 9.3%.
  • Given the current share price of $14.8, the analyst price target of $17.22 is 14.1% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives