CoreWeave

Market Share Expansion Will Drive Sustained Gains From Accelerating AI Adoption

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

03 Dec 25

Views

125

n/a

AnalystConsensusTarget's Fair Value

n/a

-2.9%

n/a

-2.9%

You can edit this narrative until Dec 4 2:00 AM. Then, changes will post as Updates.

Author's Valuation

US$133.1326.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$133.13

26.2% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

35.19%

IT revenue growth rate

0.55%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.15%

Calculation

US$1.21b

Earnings '28

67.13x

PE Ratio '28

US$81.50b

Market Cap '28

US$81.50b

Market Cap '28

610.46m

No. shares '28

US$133.51

Share Price '28

US$133.51 Share Price '28

Discounted to 2025 @ 0.10% p.a.

US$133.12

Fair Value '25