Times of high volatility in equity markets tend to be even more volatile where it comes to assets in new or emerging fields where demand is hard to forecast. So it is with high-performance computing “as a service,” the business CoreWeave and others are in.
So it might not come as a complete surprise that some observers are skeptical about CoreWeave’s valuation, at the very least.
To evaluate, we would need to estimate the global market; the U.S. share of that market (CoreWeave will operate internationally as well as in the U.S. market); CoreWeave’s enterprise value (debt plus equity) and then CoreWeave’s estimated revenue.
So assume global 2023 HPCaaS revenues of about $36 billion; North America share is 40 percent and U.S. share of North America is 85 percent. That gives us a 2023 U.S. market of about $12.4 billion.
U.S. High-Performance Computing "as a Service" Market |
Year | Low Scenario (8% CAGR) | Baseline Scenario (13.4% CAGR) | High Scenario (18% CAGR) |
2023 | $12.42 billion | $12.42 billion | $12.42 billion |
2024 | $13.41 billion | $14.08 billion | $14.66 billion |
2025 | $14.49 billion | $15.97 billion | $17.30 billion |
2026 | $15.65 billion | $18.11 billion | $20.41 billion |
2027 | $16.90 billion | $20.54 billion | $24.09 billion |
2028 | $18.25 billion | $23.29 billion | $28.42 billion |
2029 | $19.71 billion | $26.41 billion | $33.54 billion |
2030 | $21.29 billion | $29.95 billion | $39.58 billion |
So that establishes some expectations for the market opportunity CoreWeave and others are chasing.
An immediate question is whether CoreWeave can hope to make a profit, given its debt and equity structure, both of which place claims on some of CoreWeave’s cash flow.
The company took on $7.5 billion in debt facility led by Blackstone and Magnetar in May 2024, with participation from Coatue, Carlyle, CDPQ, DigitalBridge Credit, BlackRock, Eldridge Industries, and Great Elm Capital Corp., following an earlier $2.3 billion debt facility led by Magnetar Capital and Blackstone in August 2023.
A $650 million credit facility was added in October 2024. So total debt is $10.45 billion.
Equity issued includes a $1.1 billion Series C round in May 2024, valuing CoreWeave at $19 billion.
A $642 million Series B round was completed in December 2023 with another $420 million Series B round in April 2023.
According to Crunchbase, CoreWeave raised $2.37 billion in equity across 13 rounds, including seed, Early-Stage, and Late-Stage rounds).
So assume $2.37 billion as the total equity raised. Add the $10.45 billion in debt and total investment is $12.82 billion.
Enterprise value includes the firm’s market capitalization plus debt plus cash. If CoreWeave’s market cap is about $18 billion, then enterprise value is about $28.55 billion.
For the current EV of $28.55 billion and revenues of $1.92 billion, CoreWeave has an implied revenue multiple of 14.87 times. That might be considered conservative for a fast-growing technology firm.
At $1.9 billion in a U.S. market that might have generated $14 billion in annual revenues, CoreWeave might already have as much as 13,5 percent share in the high-performance computing as a service market.