Core Scientific, Inc. Common Stock (CORZ) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Core Scientific, Inc. Common Stock (US:CORZ), trading at 21.81. In 2025, Core Scientific, Inc. Common Stock generated $319.02 Million in revenue and -$450.75 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Core Scientific, Inc. Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 21.81
- Recent Revenue (2025): $319.02 Million
- Free Cash Flow (2025): -$450.75 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.