CoreWeave, Inc. Class A Common Stock (CRWV) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

CRWV — Fair Value Analysis

CoreWeave, Inc. Class A Common Stock

Current: $106.00Overvalued

Fair Value Range

Bear Case (25th pct.)

$-281.25

-365.3% vs price

Base Case (Median)

$-59.17

-155.8% vs price

Bull Case (75th pct.)

$-1.22

-101.2% vs price

$-281.25$-59.17$-1.22

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-503.33	-574.8%	High (40%)
EV/EBITDA	$56.74	-46.5%	Medium (20%)
Earnings Power Value	$-59.17	-155.8%	Medium (50%)

Interpretation

Based on 3 out of 8 methods, CRWV appears overvalued at the current price of $106.00. The base case fair value of $-59.17 implies 155.8% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.