|
Real-time Estimate
Cboe BZX
11:47:57 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 14.92 USD | -0.57% |
|
+12.12% | +1.65% |
| 10-26 | Musk's grim outlook hits neoclouds as debt concerns mount | RE |
| 10-26 | Musk's warning hits neocloud stocks as debt concerns mount | RE |
Company Valuation: Core Scientific, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 3,924 | 4,514 | 4,820 | - | - |
| Change | - | 15.06% | 6.77% | - | - |
| Enterprise Value (EV) 1 | 3,087 | 5,279 | 8,068 | 11,733 | 15,704 |
| Change | - | 71.04% | 52.82% | 45.44% | 33.84% |
| P/E | -3.2x | -16.5x | -3.59x | 82.6x | 32.4x |
| PBR | -5.01x | -4.75x | -2.16x | -2.43x | -3.02x |
| PEG | -0x | 0.2x | -0x | -1x | 0x |
| Capitalization / Revenue | 7.68x | 14.2x | 7.13x | 4.2x | 2.79x |
| EV / Revenue | 6.04x | 16.5x | 11.9x | 10.2x | 9.1x |
| EV / EBITDA | 19.6x | -178x | 35.6x | 18.8x | 14.5x |
| EV / EBIT | -161x | -21.5x | -26.3x | 32x | 23.5x |
| EV / FCF | -59.3x | -11.7x | -8.62x | -3.23x | -2.94x |
| FCF Yield | -1.69% | -8.54% | -11.6% | -31% | -34% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -4.39 | -0.88 | -4.174 | 0.1816 | 0.4626 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 510.7 | 319 | 675.6 | 1,148 | 1,725 |
| EBITDA 1 | 157.4 | -29.66 | 226.3 | 625.7 | 1,082 |
| EBIT 1 | -19.2 | -245.6 | -307.2 | 367 | 668.3 |
| Net income 1 | -1,315 | -288.6 | -1,508 | 78.56 | 198.4 |
| Net Debt 1 | -837 | 764.7 | 3,248 | 6,913 | 10,884 |
| Reference price 2 | 14.05 | 14.56 | 15.00 | 15.00 | 15.00 |
| Nbr of stocks (in thousands) | 279,253 | 310,061 | 321,340 | - | - |
| Announcement Date | 2/26/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.59x | 11.94x | 35.64x | -.--% | 4.82B | |
| -58.34x | 7.25x | 31.93x | -.--% | 42.83B | |
| -1.01x | - | - | - | 13.3B | |
| -15x | 12.52x | 19.29x | -.--% | 11.36B | |
| -13.38x | 40.54x | -44.82x | - | 8.56B | |
| -4.18x | 44.61x | 303.88x | - | 6.7B | |
| -14.89x | 16.33x | 48.21x | - | 6.17B | |
| -5.2x | 8.74x | -26.1x | -.--% | 5.42B | |
| -6.71x | - | - | -.--% | 4.36B | |
| -6.74x | 34.19x | -249.13x | -.--% | 3.68B | |
| Average | -12.90x | 22.02x | 14.86x | 0% | 10.72B | |
| Weighted average by Cap. | -28.14x | 15.97x | 29.58x | 0% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CORZ Stock
- Valuation Core Scientific, Inc.
Select your edition
All financial news and data tailored to specific country editions
