Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Software
/
CoreWeave
CRWV
CoreWeave
Market Share Expansion Will Drive Sustained Gains From Accelerating AI Adoption
AN
AnalystConsensusTarget
Not Invested
Based on Analyst Price Targets
Published
03 Dec 25
Views
592
72
Set Fair Value
Like
votes
Share
03 Dec
US$100.88
AnalystConsensusTarget's Fair Value
US$133.13
24.2% undervalued
intrinsic discount
1Y
-36.8%
7D
-12.4%
Loading
1Y
-36.8%
7D
-12.4%
Author's Valuation
US$133.13
24.2% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$133.13
24.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-938m
2t
2022
2023
2024
2025
2026
2027
2028
Revenue US$2.0t
Earnings US$1.2b
Revenue
Profit Margin
Future PE
Est. Revenue
$
Forecast revenue growth rate
38.42%
Historical revenue growth rate
N/A
IT revenue growth rate
0.78%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
10.50%
Calculation
US$1.21b
Earnings '28
x
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