CoreWeave, Inc. (CRWV) intrinsic value & 10-year financials
CoreWeave, Inc. (CRWV) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 4 fiscal years revenue grew 373.4% a year to $5.1B, with an average return on invested capital of 2.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $61.39
- Market cap
- $26.8B
- Revenue (FY2025)
- $5.1B
- Revenue growth (4-yr CAGR)
- 373.4%
- ROIC (10-yr avg)
- 2.7%
- Free cash flow (FY2025)
- -$7.3B
CRWV 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $5.1B | -$1.2B | -$2.81 | -$7.3B | -0.9% | -0.2% |
| FY2024 | $1.9B | -$863.0M | -$2.15 | -$6.0B | 16.9% | 3.8% |
| FY2023 | $229.0M | -$594.0M | -$1.54 | -$1.1B | -6.1% | 4.6% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
CoreWeave, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
CoreWeave, Inc. has historically struggled to out-earn its cost of capital, averaging just 2.7% ROIC.
CoreWeave, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, CoreWeave, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-93.34 per share.