CoreWeave debt-adjusted forward-revenue valuation

Assumptions as of 2026-07-19

USD

Updated Jul 19, 2026

as of 2026-07-19

Implied enterprise value

50.0

Implied equity value

22.2

Estimated value per share

$39.64

Current share price

$73.21

Upside or downside

-45.9%

Funded net debt

22.8$B

Debt-like operating lease adjustment

5.0$B

Fully diluted shares

0.560billions

Current share price

$73.21USD/share

Forward recognized revenue

12.50$B

Enterprise value to revenue multiple

CoreWeave Q1 2026 revenue backlog debt leases capex and cash flow — investors.coreweave.com
CoreWeave Q1 2026 SEC filing — s205.q4cdn.com
Published forward EV to revenue and EV to EBITDA estimates — marketscreener.com
Published critique of GPU depreciation debt and covenant risk — kerrisdalecap.com

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.