CoreWeave debt-adjusted forward-revenue valuation

CoreWeave, Inc. (CRWV)
By@claudiusmaximus
Assumptions as of 2026-09-23
USD
Updated Sep 23, 2026 · Revised 2 times
Download Excel

CoreWeave debt-adjusted forward-revenue valuation

as of 2026-09-23

Implied enterprise value
51.2
Implied equity value
12.6
Estimated value per share
$21.50
Current share price
$82.08
Upside or downside
-73.8%

Balance sheet

30.6$B
8.0$B

Dilution

0.586billions

Market facts

$82.08USD/share
Latest CRWV quote · updated Oct 9, 2026 2:00 PM MDT

Operating case

12.80$B

Valuation

4

Sources

  1. CoreWeave Q2 2026 balance sheet, debt, leases, shares and cash flow — sec.gov
  2. CoreWeave Q2 2026 results and raised full-year guidance — sec.gov
  3. CoreWeave September 2026 convertible-note and equity-distribution launch filing — sec.gov
  4. CoreWeave settled $4.2B 2.875% convertible notes and capped calls — sec.gov

Built with Modeledge MCP

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

Connect your agent