रैंकिंग पर वापस जाएं

Core Scientific, Inc. (CORZ)

Fair Value
TechnologySoftware - InfrastructureUnited States

Fundamental

24

मूल्य

$15.85

मार्केट कैप

$5.14B

भाग 1 · कंपनी का मूल्य कितना है

अवलोकन

Core Scientific designs, builds and operates large-scale, purpose-built data centers in the United States. The 10-K for fiscal 2025 describes roughly 1.4 gigawatts of gross utility power capacity across ten facilities in seven states. Historically the company used that power to mine bitcoin for its own account and to host other miners' machines; it is now converting that same infrastructure into high-density colocation space that houses AI and high-performance-computing hardware for third parties. The filing states the intention to convert every megawatt in the portfolio to high-density colocation over roughly three years, continuing to mine only where power commitments or remaining hosting contracts require it. The company emerged from Chapter 11 bankruptcy in January 2024 and relisted on Nasdaq; an all-stock merger with CoreWeave agreed in July 2025 was terminated on October 30, 2025 after shareholders did not approve it, so it remains an independent listed company.

यह पैसा कैसे कमाती है

Three distinct ways of turning the same megawatts into money. In Digital Asset Self-Mining the company owns the machines, joins a mining pool and is paid in bitcoin — revenue is a function of how much bitcoin it mines and what bitcoin is worth on the day, with no customer and no contract behind it. In Digital Asset Hosted Mining it sells electricity-based consumption contracts to third-party miners, which the filing describes as recurring. In Colocation it licenses data centre space, power, cooling, operations and security to AI/HPC customers under multi-year contracts, which is the closest thing in the business to a landlord's rent roll. The strategic shift is a shift in revenue quality: away from a commodity price the company does not control, toward contracted payments from a counterparty it does contract with.

सेगमेंट के अनुसार राजस्व

Digital Asset Self-Mining71.8%

The company runs its own fleet of specialised miners inside its own facilities and is paid in bitcoin by the mining pool. There is no customer here: the buyer is effectively the bitcoin network. Revenue fell from $408.7m in 2024 to $229.2m in 2025 as the company cut mining to free up power for conversion.

Colocation (high-density, AI/HPC)20.5%

Data centre space, power, cooling, facilities operations and security licensed to third parties running machine-learning and AI workloads. Revenue grew from $24.4m in 2024 to $65.4m in 2025, and the 10-K states that a single customer, CoreWeave, accounts for 100% of this segment's revenue.

Digital Asset Hosted Mining7.6%

Electricity-based consumption contracts sold to third-party bitcoin miners who place their machines in Core Scientific's facilities. This is the legacy business being wound down: revenue fell from $77.6m in 2024 to $24.4m in 2025.

प्रतिस्पर्धी बढ़त (Moat)

लागत लाभ · संकीर्ण

What is genuinely hard to copy is the power. Roughly 1.4 GW of contracted grid capacity, already interconnected and energised across ten sites, cannot be recreated quickly at any price — utility interconnection queues and permitting take years, and this is the scarce input every AI data centre developer is now competing for. That is a real advantage, but a narrow one: the mining itself is a pure commodity with no pricing power, competitors such as Applied Digital and Cipher Mining are chasing the same conversion, established operators like Equinix and Digital Realty are far larger, and the company's own recent bankruptcy is evidence that owning power capacity does not by itself protect returns. The advantage lies in the asset, not in any lock-in over customers.

मांग को क्या चलाता है

चक्रीय

Both halves of the business ride cycles, and neither is defensive. Self-mining revenue moves with the bitcoin price, one of the most volatile prices in any listed company's income statement, and steps down mechanically at each halving: 2025 total revenue fell to $319.0m from $510.7m in 2024 mostly for this reason. The colocation side depends on the AI capital-expenditure cycle — demand is enormous today because model training and inference are being built out at speed, but it is a capex cycle nonetheless, driven by a small number of very large spenders whose budgets can be cut. Multi-year contracts smooth the revenue once signed; they do not smooth the decision to sign the next one. The company's own passage through Chapter 11 in 2022-2024 is the clearest evidence of how far the downswing can go.

प्रमुख जोखिम

  • The conversion may not happen on time — The 10-K states that success depends in large part on the ability to convert existing facilities to support high-density colocation customers on time and successfully. These are heavy construction projects on live sites, and delay pushes out revenue while the power bill keeps running.
  • The colocation business rests on one customer — A dedicated risk factor states that the high-density colocation business is dependent on a single customer, and the filing identifies it as CoreWeave, which accounts for 100% of colocation segment revenue. Core Scientific's success in that segment therefore depends on CoreWeave's own success and on CoreWeave meeting its contractual obligations.
  • The AI colocation bet may not pay off — The company discloses that its increased focus on high-density colocation may not be successful, since it depends on the continued development of AI workloads and on their resource and computational requirements — demand the company neither controls nor can forecast.
  • Bitcoin price, and the halving — Self-mining revenue is a direct function of the bitcoin price, which the filing flags as volatile. The company also discloses the effect of the network 'halving', the programmed reduction in the block reward that cuts the bitcoin earned from the same machines and the same electricity.
  • Rising network hash rate — The company discloses that it may not be able to maintain its competitive position as the total Bitcoin network hash rate increases. More global mining power means a smaller share of the same reward for an unchanged fleet.
  • The business needs capital, continuously — The filing states the business is capital intensive and that failure to obtain the necessary capital when needed would force the company to delay, limit or terminate its expansion. Converting a gigawatt of capacity is paid for before it earns anything back.
  • Electric power: availability and cost — The company discloses risks tied to its need for very large amounts of electric power and the limited availability of it. Power is both the main input cost and the physical constraint on how much capacity can be brought online.
  • Weakness in internal financial controls — The 10-K discloses a material weakness in internal control over financial reporting. For a reader, this means the reported numbers themselves carry a degree of risk until the control environment is remediated.
  • Regulation of digital assets — The filing discloses risks from changing federal, state and SEC regulation of digital assets, from custody of the bitcoin held, and from environmental and ESG pressure on energy-intensive mining.
  • Physical and operational failure — The company discloses risks from failures of critical systems in its data centres and from breaches of physical security at its sites — events that stop revenue at the facility level regardless of which segment occupies the space.

ग्राहक Concentration

The 10-K does not state a top-customer share of total company revenue, so no number is given here. What it does state is sharper than a percentage of the group: one customer, CoreWeave, accounts for 100% of Colocation segment revenue, and a dedicated risk factor says success in that segment depends on CoreWeave's own success and on its fulfilment of the existing contracts. Since colocation is precisely the business the company is converting everything toward, the concentration applies to the future of the company more than to its current revenue mix. The self-mining segment, by contrast, has no customer concentration at all because it has no customers — it is paid in bitcoin by a mining pool.

खरीदने के पक्ष में तर्क

Buyers argue that the asset being repriced is power, not bitcoin. Roughly 1.4 GW of grid capacity already contracted, interconnected and energised across ten sites is exactly what the AI build-out is short of, and it cannot be replicated quickly by anyone: interconnection queues and permits take years. They point to the mix already turning — colocation revenue rose from $24.4m in 2024 to $65.4m in 2025 and reached $31.3m in the fourth quarter alone, against $8.5m a year earlier — and argue that each converted megawatt swaps a volatile commodity payout for contracted, multi-year cash from an AI customer, which the market values on a different basis than mining revenue. They add that the balance sheet was cleaned through Chapter 11 and that the terminated CoreWeave merger, at roughly $9bn in stock, is a third party's own read on what the platform was worth.

बेचने के पक्ष में तर्क

Sellers fear that the transition destroys the old business faster than it builds the new one. Total revenue already fell from $510.7m in 2024 to $319.0m in 2025, and the two mining lines — still 79% of 2025 revenue between them — are being deliberately shut down, while the replacement is a single customer, CoreWeave, that is 100% of colocation revenue and is itself a young, heavily indebted, capital-hungry company: if it stumbles, the segment has nobody else in it. They point out that the conversion is capital intensive by the company's own admission, that the money must be spent long before the megawatt earns anything, and that construction delays on live sites are the norm rather than the exception. They note that shareholders rejected the CoreWeave merger in October 2025, which leaves the company executing a multi-year, multi-billion conversion alone, on a bitcoin balance sheet that shrinks as the mining is turned off. And they point to the disclosed material weakness in internal control over financial reporting as a reason to hold the reported figures at arm's length.

Generated on 18 सितंबर 2026 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 18 सितंबर 2026 with claude-haiku-4-5 — shared with all users

P/E: —Score: 42Market cap: $14.61B

Named in the 10-K: IREN owns and builds its own data centers for both bitcoin mining and AI/HPC workloads, offering prospective customers the same powered, purpose-built capacity Core Scientific sells.

P/E: —Score: 43Market cap: $7.56B

Riot competes head-on in bitcoin self-mining and has converted part of its Texas campus into AI colocation leased to a major AI lab, the same pivot and the same customer pool as Core Scientific.

TeraWulf Inc.WULF

Named by Core Scientific in its 10-K as a competitor: TeraWulf converts its own powered sites into high-density AI colocation leased to neocloud tenants, chasing the same long-term hosting contracts on the same US power grid.

Cipher Mining Inc.CIFR

Also named in the 10-K: Cipher runs bitcoin mining sites in Texas and leases full campuses to AI compute providers, competing for the same power capacity and the same colocation tenants.

Applied Digital CorporationAPLD

Named in the 10-K: Applied Digital builds large AI data center campuses leased to cloud providers under multi-year contracts, the exact business Core Scientific is shifting its own capacity toward.

Hut 8 Corp.HUT

Named in the 10-K: Hut 8 pairs power generation with bitcoin mining and AI colocation, bidding for the same energy sites and the same long-duration hosting leases.

बैलेंस शीट और तरलता

राजस्व

$440M

पिछले 12 महीने (30/6/2026 तक)

शुद्ध आय

$-1.43B

पिछले 12 महीने (30/6/2026 तक)

Free Cash Flow

$-451M

कुल इक्विटी

$-963M

कुल देनदारियाँ

$3.31B

Current Ratio

0.89

Interest Coverage

-

Debt/EBITDA

-

Earnings Per Share

राजस्व और शुद्ध आय

Free Cash Flow

आय विवरण

ऐतिहासिक विवरण

समय के साथ मार्जिन

समय के साथ ऋण

ऋण कितना भारी है

वृद्धि तालिका

वृद्धि — राजस्व

Fair Value अनुमान

सामान्य मामलाउचित मूल्यांकित

Fair Value

$19.41

वर्तमान मूल्य

$15.85

Margin of Safety

+18.3%

Fair Value सीमा

$12.62 - $26.21

इस्तेमाल किए गए valuation methods के बीच का फैलाव, कोई सांख्यिकीय रूप से calibrated confidence interval नहीं।

अनुमान विधियाँ

विश्लेषकों का लक्ष्य मूल्य:$33.90
डिस्काउंटेड कैश फ्लो (DCF):$1.30
आय गुणक (P/E):इसकी गणना के लिए पर्याप्त डेटा नहीं
Graham वृद्धि फॉर्मूला:इसकी गणना के लिए पर्याप्त डेटा नहीं
अर्निंग पावर वैल्यू (EPV):इसकी गणना के लिए पर्याप्त डेटा नहीं
उचित P/B:इसकी गणना के लिए पर्याप्त डेटा नहीं
लाभांश डिस्काउंट (Gordon):इसकी गणना के लिए पर्याप्त डेटा नहीं
P/FFO, परिचालन से प्राप्त निधि:इसकी गणना के लिए पर्याप्त डेटा नहीं
मध्य-चक्र आय:इसकी गणना के लिए पर्याप्त डेटा नहीं
राजस्व गुणक:$6.91
विश्लेषक सहमति:दृढ़ खरीदें (23B / 3H / 0S)
अंतिम Earnings सरप्राइज़:-4259.33%

मूल्यांकन मेट्रिक्स

P/E Ratio

-

ROE

30.0%

P/B Ratio

-

P/FCF

-

Gross Margin

28.3%

ROIC

-17.6%

लाभप्रदता Radar

मूल्य सृजन (प्रतिस्पर्धी बढ़त)

ROIC

-17.6%

WACC

9.8%

ROIC − WACC

-27.4 pp

ROIC पूंजी की लागत से कम है — कंपनी निवेशित हर डॉलर पर मूल्य नष्ट कर रही है।

Fundamental विश्लेषण मानदंड

पास (5)

  • Price CAGR 13.51%
  • Current Ratio
  • Low reliance on intangibles
  • Revenue Growth 5Y 39.5%
  • Analyst Consensus 88% Buy

फेल (11)

  • EPS shows upward trend
  • ROIC -17.6%
  • Gross Margin 28.3%
  • Operating Margin -127.4%
  • Positive Free Cash Flow
  • Return on Tangible Assets
  • DCF valuation (Overvalued)
  • ROE -94.1%
  • Earnings Surprise avg -1430.9%
  • Share Dilution 11.1%
  • Piotroski F-Score 4/9

अनुपलब्ध (11)

  • P/FCF NaN
  • P/B Ratio NaN
  • Dividend Payout NaN%
  • Debt/Equity ratio
  • CapEx intensity
  • Interest Coverage
  • Debt/EBITDA
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)
  • Earnings Quality (OCF/Net Income)
  • Net Margin Trend (invalid data)

Piotroski F-Score

4/9

मिश्रित संकेत: कुछ क्षेत्रों पर ध्यान देना आवश्यक

score
criteria

Earnings गुणवत्ता

-

निम्न गुणवत्ता: accounting की जांच करें

शेयर Dilution

11.1%

नए शेयर जारी कर रही है, स्वामित्व को कम कर रही है

संस्थागत होल्डिंग

प्रशासन

कार्यकारी टीम

नामपदआयु
Mr. Adam SullivanCEO, President & Director33
Mr. James P. Nygaard Jr.Executive VP & CFO50
Mr. Todd M. Duchene J.D.Executive VP, Chief Legal and Administrative Officer & Secretary61
Mr. Matt BrownChief Operating Officer-
Mr. Jorge RayChief Accounting Officer42
Mr. Larry Kom Ph.D.Chief Technology Officer-
Mr. Jonathan David CharbonneauSenior Vice President of Investor Relations & Marketing-
Mr. Sean T. KimbleChief Human Resources Officer60
Mr. Jeff TaylorChief Information Security Officer-
Mr. Russell CannChief Development Officer-

Audit जोखिम

10

बोर्ड जोखिम

10

मुआवजा जोखिम

9

शेयरधारक अधिकार जोखिम

7

भाग 2 · कीमत और खरीदने का समय

यह हिस्सा यह नहीं बताता कि कंपनी अच्छी है या नहीं: यह तय करने में मदद करता है कि उसे कब खरीदें, जब फंडामेंटल आपको आश्वस्त कर चुके हों। इसमें: तकनीकी विश्लेषण, संभावना, ऐतिहासिक गिरावट, गामा एक्सपोज़र।

दस्तावेज़

  • वार्षिक रिपोर्ट (10-K)

    कंपनी के कारोबार, वित्तीय नतीजों और जोखिमों का वार्षिक सिंहावलोकन।

    दाखिल तिथि: 2026-03-02

    दस्तावेज़ देखें
  • तिमाही रिपोर्ट (10-Q)

    पिछले तीन महीनों के वित्तीय प्रदर्शन का अपडेट।

    दाखिल तिथि: 2026-07-28

    दस्तावेज़ देखें
  • विशेष रिपोर्ट (8-K)

    किसी बड़ी घटना, जैसे नेतृत्व में बदलाव या बड़ी घोषणा, की सूचना।

    दाखिल तिथि: 2026-09-10

    दस्तावेज़ देखें

via SEC EDGAR

आय का इतिहास

via SEC EDGAR

Latest News

Recent headlines for CORZ, sourced from Markets Gazette.

  • 8/31/2026POSITIVE
    Third Point’s Core Scientific Stake Puts Bitcoin Miner-To-AI Trade In Focus

    Activist investor Third Point Management, led by Dan Loeb, has revealed a significant equity stake in Core Scientific Inc. (CORZ). This move highlights a burgeoning trade strategy among institutional investors, pivoting from Bitcoin mining exposure to leveraging these miners for artificial intelligence (AI) infrastructure. Core Scientific, a major Bitcoin miner, is increasingly seen as a potential provider of computing power for AI workloads, a narrative that has gained traction in the market. The disclosure by Third Point signals growing institutional conviction in this dual-purpose play, potentially driving further interest and investment into CORZ and similar companies.

  • 7/28/2026POSITIVE
    Core Scientific revenue doubles in Q2 as AI colocation expansion accelerates

    Core Scientific Inc. announced a significant doubling of its second-quarter revenue, primarily driven by the rapid expansion of its AI colocation services, which have now become its largest revenue-generating business segment. Despite a reported net loss of $1.15 billion due to a non-cash accounting charge, the underlying operational performance and strategic shift towards AI infrastructure are highly encouraging for investors. This revenue surge indicates strong market demand for specialized AI hosting solutions and positions Core Scientific as a key player in the burgeoning AI data center market, potentially leading to increased market share and future profitability.

  • 7/7/2026POSITIVE
    Core Scientific’s CoreWeave Deal Shows Miners Are Chasing AI As Well As Bitcoin

    Core Scientific has entered into a significant long-term hosting agreement with CoreWeave, a prominent AI infrastructure provider. This deal signifies a strategic pivot for Bitcoin miners, demonstrating their ability to leverage existing infrastructure beyond Bitcoin mining to cater to the burgeoning demand for AI computing power. The agreement is expected to enhance Core Scientific's revenue streams and operational flexibility, positioning it to capitalize on the growing AI sector. Investors may view this diversification as a positive step towards more stable and varied income generation, reducing reliance solely on cryptocurrency market volatility.

  • 5/7/2026NEGATIVE
    Core Scientific posts $347M loss as AI hosting overtakes Bitcoin mining

    Core Scientific Inc. reported a significant $347 million loss for the quarter, a stark indicator of financial distress. While the company mined 279 BTC, this represents a 45% year-over-year decline, highlighting a sharp contraction in its core Bitcoin mining operations. The shift in revenue generation, with the colocation business now surpassing mining, suggests a strategic pivot under duress rather than a successful diversification. Investors should note the substantial financial deficit and the declining Bitcoin production, which raise concerns about the company's profitability and future viability.

  • 5/6/2026NEGATIVE
    Core Scientific Stock Drops On Wider-Than-Expected Q1 Loss

    Core Scientific Inc. reported a wider-than-expected first-quarter loss, causing its stock to drop. The company's financial performance in Q1 revealed a significant loss, exceeding analyst projections and raising concerns among investors about its operational efficiency and profitability. This negative development suggests potential headwinds for the company, impacting its market valuation and investor sentiment. The wider loss indicates challenges in managing costs or generating sufficient revenue, prompting a reassessment of its investment potential.

  • 4/28/2026POSITIVE
    Bitcoin miner Core Scientific shifts to AI with 1.5GW data center push

    Core Scientific, a major Bitcoin miner, is pivoting its Pecos, Texas facility into a 1.5GW AI colocation data center. The company is repurposing 300MW of its existing Bitcoin mining capacity to host high-density AI servers. This strategic shift aims to diversify revenue streams beyond cryptocurrency mining and capitalize on the burgeoning demand for AI infrastructure. For investors, this move signals a proactive adaptation to market trends, potentially unlocking new growth avenues and improving profitability by leveraging existing infrastructure for a higher-margin business.

  • 4/23/2026NEUTRAL
    Core Scientific Seeks $3.3B As It Shifts From Bitcoin Mining To AI Data Centers

    Core Scientific, a major Bitcoin miner, is seeking to raise $3.3 billion through senior secured notes as it pivots its business strategy. The company plans to transition away from Bitcoin mining operations and focus on developing AI data centers. This strategic shift aims to capitalize on the growing demand for artificial intelligence infrastructure. While the capital raise indicates a significant strategic move, the immediate impact on the company's valuation remains uncertain as the transition is in its early stages. Investors will be watching for execution and market reception of the new AI-focused business model.

  • 4/21/2026NEUTRAL
    Core Scientific plans $3.3B debt raise to fund AI data center push

    Core Scientific Inc. is planning a significant debt raise of $3.3 billion, aiming to refinance existing short-term obligations and aggressively expand its US data center infrastructure. This strategic move is driven by the burgeoning demand for high-performance computing and artificial intelligence (AI) workloads, a sector the broader mining industry is increasingly pivoting towards. While the debt issuance signals a commitment to growth and adaptation, the substantial financial undertaking introduces leverage and potential dilution risks for shareholders. Investors will monitor the terms of the debt and the company's execution capabilities in capitalizing on the AI data center boom.

  • 4/21/2026POSITIVE
    Core Scientific’s $3.3 Billion Deal Fuels AI Junk-Bond Wave

    Core Scientific Inc. is set to raise $3.3 billion through a junk-bond sale, signaling a significant influx of capital into the AI infrastructure sector. This move by the Bitcoin miner, which recently emerged from bankruptcy, highlights the growing demand for high-yield debt to finance the burgeoning AI industry. The substantial bond issuance indicates strong investor appetite for companies involved in AI-related hardware and operations, potentially boosting Core Scientific's financial standing and operational capacity. Investors will monitor the success of this debt offering as a bellwether for AI infrastructure financing.

via Markets Gazette

Disclaimer

यह प्लेटफ़ॉर्म केवल शैक्षिक उद्देश्यों के लिए है। यह कोई वित्तीय, निवेश, या ट्रेडिंग सलाह नहीं देता। सभी स्कोर, मूल्यांकन, और संकेत सार्वजनिक रूप से उपलब्ध डेटा के स्वचालित विश्लेषण पर आधारित हैं जो अधूरे या गलत हो सकते हैं। निवेश निर्णय लेने से पहले हमेशा अपना शोध करें और एक योग्य वित्तीय सलाहकार से परामर्श लें।

निर्मित द्वारा CODEPRESS s.r.l.