CoreWeave

AI Infrastructure Capacity Leadership Will Drive Massive Long Term Earnings Power

AnalystHighTarget

Not Invested

Community Contributor

Published

25 Dec 25

Views

n/a

AnalystHighTarget's Fair Value

n/a

-7.9%

n/a

-7.9%

You can edit this narrative until Dec 26 10:05 PM. Then, changes will post as Updates.

Author's Valuation

US$202.3562.2% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$202.35

62.2% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

41.26%

IT revenue growth rate

0.50%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.83%

Calculation

US$3.62b

Earnings '28

45.15x

PE Ratio '28

US$163.64b

Market Cap '28

US$163.64b

Market Cap '28

610.46m

No. shares '28

US$268.06

Share Price '28

US$268.06 Share Price '28

Discounted to 2025 @ 9.83% p.a.

US$202.35

Fair Value '25