ランキングに戻る

CoreWeave, Inc. (CRWV)

割安
TechnologySoftware - InfrastructureUnited States

ファンダメンタル

27

株価

$86.13

時価総額

$49.71B

パート1 · 企業の価値

概要

CoreWeave rents out access to data centres built almost entirely around NVIDIA GPUs, so that AI companies can train and run their models without building and maintaining their own computing infrastructure. It owns and leases the buildings and hardware and signs multi-year contracts with a small number of very large AI customers who commit to buying a set amount of capacity over time.

収益の仕組み

Revenue comes from long-term, take-or-pay contracts under which customers commit to pay for a fixed amount of computing capacity whether they use it or not, plus usage above that floor. This gives CoreWeave unusually strong revenue visibility for a young company, but it comes at the cost of very large upfront and ongoing spending on data centres, power and GPUs, much of it funded with debt secured against the equipment and the contracts themselves. The company does not disclose revenue by product or service line.

競争優位性(moat)

明確な優位性なし · なし

CoreWeave's edge has been speed — getting GPU capacity built and available faster than larger cloud providers could redirect their own build-outs — rather than a structural barrier competitors cannot cross. Amazon, Microsoft and Google are all expanding GPU capacity of their own, and a customer's long-term contract is a source of revenue visibility, not a lock-in that CoreWeave itself created.

需要を左右する要因

景気循環型

Demand depends on the AI infrastructure budgets of a handful of very large technology and AI companies, decided in multi-year cycles that can change direction quickly if AI spending plans are cut back. Revenue here is the direct consequence of a small number of customers' capital decisions, not of broad-based end-user demand.

主なリスク

  • Extreme customer concentration — A single customer, Microsoft, provided roughly two-thirds of 2025 revenue. The loss, renegotiation or non-renewal of that relationship would be far more than a marginal event for CoreWeave.
  • Heavy debt-funded capital spending — CoreWeave has taken on substantial debt secured against its data centres and GPUs to fund rapid expansion. If demand growth slows, the company still owes interest and principal on equipment it may not be able to fill.
  • Dependence on NVIDIA GPUs — The business is built almost entirely around NVIDIA hardware; supply constraints, pricing changes, or NVIDIA prioritising its own cloud partnerships would directly limit CoreWeave's ability to grow.
  • Customers building or securing their own capacity — The same hyperscale customers CoreWeave depends on are also building their own data centres and securing GPU supply directly, which could reduce their need for CoreWeave's capacity once their own build-outs catch up.

顧客集中度

主要顧客が売上高の67%を占める

Microsoft alone accounted for approximately 67% of 2025 revenue, with large additional commitments from OpenAI and Meta. A change of plan by any one of these few customers would move the whole company's results.

強気材料

Buyers argue that CoreWeave's head start in building large-scale GPU capacity and its take-or-pay contracts with the biggest AI spenders give it years of visible revenue, and that a rapidly diversifying backlog toward OpenAI, Meta, Anthropic and others reduces the Microsoft concentration over time.

弱気材料

Sellers fear that CoreWeave is a heavily leveraged bet on a handful of customers' AI capital budgets, that those same customers are building the in-house capacity that would eventually let them need CoreWeave less, and that the business has no advantage larger cloud providers cannot eventually replicate.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 1521.8Score: 49Market cap: $51.99B

Nebius rents out large NVIDIA GPU clusters as an AI-specialised cloud to the same AI labs and enterprises CoreWeave sells training and inference capacity to, in both the United States and Europe.

P/E: 21.5Score: 58Market cap: $400.95B

Oracle Cloud Infrastructure sells dedicated GPU superclusters under multi-year contracts to frontier AI labs, the same large committed-capacity deals that make up most of CoreWeave's backlog.

P/E: 28.6Score: 72Market cap: $3.70T

Microsoft Azure offers the same GPU-accelerated training and inference capacity as part of a general-purpose cloud, and CoreWeave's 10-K names hyperscalers as its primary competitors even though several are also customers.

P/E: 20.0Score: 69Market cap: $2.69T

Amazon Web Services sells GPU and custom-silicon AI instances to the same enterprises and AI startups, competing for the workloads CoreWeave would otherwise host.

Lambda, Inc. (Lambda Labs)Not tracked

Lambda sells on-demand and reserved GPU cloud clusters to AI developers and startups, the same customer segment and the same per-GPU-hour revenue CoreWeave competes for.

Crusoe Energy Systems LLCNot tracked

Crusoe builds and operates its own energy-adjacent AI data centres and resells that GPU capacity under long-term contracts, bidding for the same large AI compute deals as CoreWeave.

貸借対照表と流動性

売上高

$7.59B

直近12か月(2026/6/30まで)

純利益

$-1.93B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$-7.25B

自己資本合計

$3.33B

負債合計

$45.97B

流動比率

0.46

利払い倍率

0.14

負債/EBITDA

21.43

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$141.08

現在株価

$86.13

安全マージン

+38.9%

適正価値レンジ

$134.03 - $148.14

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$141.08
ディスカウンテッド・キャッシュフロー(DCF):算出に必要なデータが不足しています
利益倍率(P/E):算出に必要なデータが不足しています
グレアムの成長公式:算出に必要なデータが不足しています
収益力価値(EPV):算出に必要なデータが不足しています
正当化されたP/B:算出に必要なデータが不足しています
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:算出に必要なデータが不足しています
売上高倍率:$70.31
アナリスト・コンセンサス:買い (32B / 12H / 2S)
直近の決算サプライズ:+16.28%

バリュエーション指標

P/E レシオ

-

ROE

-35.0%

P/B レシオ

7.96

P/FCF

-

粗利益率

67.4%

ROIC

-0.3%

収益性レーダー

価値創造(経済的モート)

ROIC

-0.3%

WACC

9.6%

ROIC − WACC

-9.9 pp

ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。

ファンダメンタル分析基準

合格(7)

  • EPS shows upward trend
  • Price CAGR 21.37%
  • Gross Margin 67.4%
  • Low reliance on intangibles
  • Analyst Consensus 70% Buy
  • Earnings Surprise avg 15.4%
  • Net Margin Trend -25.4% vs -28.8%

不合格(13)

  • ROIC -0.3%
  • P/B Ratio 7.96
  • Debt/Equity ratio
  • Operating Margin -3.0%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • DCF valuation (Unknown)
  • ROE -45.4%
  • Share Dilution 106.9%
  • Piotroski F-Score 4/9

データなし(7)

  • P/FCF NaN
  • Dividend Payout NaN%
  • CapEx intensity
  • Price below Graham Number
  • Revenue Growth 5Y (Finnhub)
  • PEG Ratio (need PE > 0 and growth > 0)
  • Earnings Quality (OCF/Net Income)

Piotroski F-スコア

4/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

-

低品質:会計処理を調査してください

株式希薄化

106.9%

新株を発行しており、所有権を希薄化している

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Michael N. IntratorCo-founder, President, CEO & Chairman55
Mr. Brannin McBeeCo-Founder & Chief Development Officer39
Mr. Brian M. VenturoCo-Founder, Chief Strategy Officer & Director40
Mr. Nitin AgrawalCFO & Treasurer45
Mr. Ernie RogersChief Architect of Strategic Financing50
Mr. Jon JonesChief Revenue Officer51
Mr. Peter SalankiCo-founder & CTO38
Mr. Sachin JainChief Operating Officer47
Mr. Jeffrey R. BakerChief Accounting Officer56
Ms. Sandhya VenugopalChief Information Officer43

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-03-02

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-12

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-22

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for CRWV, sourced from Markets Gazette.

  • 2d agoNEGATIVE
    CoreWeave e Nebius in ribasso mentre persiste il rischio di bolla AI

    CoreWeave's stock (CRWV) is trading at $86.65, down 53% from its all-time high, amidst growing concerns of an AI bubble. Nebius (NBIS) has also seen a 20% decline from its peak, now at $240. Despite these drops, both neocloud companies are experiencing phenomenal revenue growth and increasing backlogs, with Nebius anticipating capacity constraints as early as next year. The current market sentiment, however, is heavily influenced by the broader AI bubble fears, leading to a bearish outlook for these specific stocks despite their strong operational performance.

  • 10d agoPOSITIVE
    CoreWeave sale, ma un pattern rischioso indica un'inversione di tendenza

    CoreWeave's stock surged over 6% on Monday, reaching $86.57, as investors re-entered the artificial intelligence sector. This rebound follows a recent dip to a weekly low of $78. The company's gains mirrored a broader rally in AI-related stocks, including AMD, which surpassed a $1 trillion market cap, Intel, Arm Holdings, and DigitalOcean, all experiencing significant price increases. Nebius and IREN also saw positive movement. This renewed investor interest in AI companies suggests a potential upward trend for firms like CoreWeave, driven by the sector's perceived growth potential.

  • 14d agoNEGATIVE
    CoreWeave crolla per offerta di debito: comprare sul calo?

    CoreWeave Inc. (CRWV) shares experienced a significant downturn on September 17th following the artificial intelligence infrastructure giant's announcement of a substantial debt offering. The company intends to raise $3 billion USD through senior convertible notes due in 2033, with an option for initial investors to purchase an additional $500 million USD. This move comes as CRWV stock is already struggling, trading over 25% below its recent peak. The debt issuance signals potential financial strain or aggressive expansion plans that investors are currently viewing with caution, leading to a sell-off.

  • 15d agoPOSITIVE
    CoreWeave sale: cluster Nvidia Rubin potenzia capacità cloud per l'AI

    CoreWeave Inc. (CRWV) shares saw a significant surge following the activation of a multi-rack Nvidia Vera Rubin NVL72 cluster on its CoreWeave Cloud. This advanced infrastructure connects hundreds of Nvidia Rubin GPUs into a unified system, enabling clients to run large-scale AI training, inference, and reinforcement learning workloads across multiple racks. The upgrade is specifically designed to bolster capacity for increasingly complex AI models and demanding inference tasks. The news highlights CoreWeave's strategic investment in cutting-edge hardware to meet the escalating demand for AI-driven cloud computing, positioning the company for continued growth in the AI sector.

  • 23d agoPOSITIVE
    Perché le azioni CoreWeave salgono del 16% oggi

    CoreWeave Inc. (CRWV) shares surged 16% on Tuesday, propelled by OpenAI's new Astra model, which serves as a catalyst for the AI cloud infrastructure firm. CoreWeave holds a substantial $22.4 billion deal with OpenAI for compute power, augmenting its already strong contracted demand. This momentum follows robust Q2 2026 results, where the company reported $2.58 billion in revenue, a 112% year-over-year increase and exceeding Wall Street's expectations. With a backlog of approximately $104 billion and over $25 billion in new customer commitments, CoreWeave is demonstrating significant growth and market traction in the AI infrastructure sector.

  • 9/1/2026NEGATIVE
    CoreWeave: segnale d'allerta nonostante forte crescita dei ricavi

    CoreWeave's stock has experienced a significant decline, falling over 40% from its year-to-date high to trade at $82, its lowest point since August 3rd. Despite reporting strong revenue growth, the stock has formed a bearish technical pattern, indicating potential for further downside. CRWV has fallen below its 50-day exponential moving average (EMA), a key indicator suggesting that sellers are gaining control. The emergence of a head and shoulders pattern further reinforces the bearish outlook, signaling a possible strong downward breakout in the short term.

  • 8/24/2026NEUTRAL
    Azioni CoreWeave -3%, perché un analista vede un potenziale rialzo dell'88%

    CoreWeave (CRWV) shares dipped nearly 3% in pre-market trading as rising global bond yields put pressure on tech stocks, with the 30-year US Treasury yield surpassing 5.3%. Despite this, Truist Securities maintains a 'Buy' rating and raised its price target, citing the company's pricing power as a buffer against increased GPU costs. This analyst view suggests potential for an 88% upside, contrasting with the immediate market reaction. Investors are weighing the short-term pressure from rising yields against the long-term growth potential highlighted by the analyst.

  • 8/12/2026POSITIVE
    Cava Rises on Sales; CoreWeave Sores on AI Outlook | Stock Movers

    CoreWeave is experiencing a significant surge in its stock price, driven by an exceptionally strong revenue outlook. The company's performance is directly attributed to the booming demand within the Artificial Intelligence sector. This robust demand has allowed CoreWeave to project sales figures that have surpassed even the most optimistic forecasts. Investors are reacting positively to this news, signaling confidence in CoreWeave's ability to capitalize on the AI market's growth trajectory and its potential for sustained profitability.

  • 5/27/2026NEGATIVE
    CoreWeave Stock Is On The Move: The Chart Tells An Interesting Story

    CoreWeave Inc. (NASDAQ: CRWV) experienced a downturn on Wednesday as investors reassessed their positions in high-beta Artificial Intelligence infrastructure stocks. The move suggests a broader market sentiment shift away from growth-oriented tech names, potentially impacting CoreWeave's valuation. Traders are reportedly stepping back from these names, indicating a risk-off sentiment that could lead to further price pressure for companies heavily reliant on speculative growth narratives. Investors should monitor the broader AI sector sentiment for potential continued volatility.

via Markets Gazette