BID TerminalOpen complete report
Research library Software & Internet

Back of Napkin

CoreWeave, Inc. Class A Common Stock CRWV

Three-pass checkedFresh as companies report

CoreWeave paid $640M of interest last quarter, against $2.58B of revenue and $5.02B of total equity.

It carries $35.6B of borrowings at rates between 7% and 15%, and one customer is 36% of revenue.

CRWV · price with moving averages

Daily · 6MWeekly · 3Y
$28$69$111$153$195 Mar '25Jul '25Oct '25Jan '26May '26Aug '26 BID
EMAs82140

Source: market data.

The business

CoreWeave rents accelerated computing. It buys NVIDIA hardware, installs it in data centres it leases or builds, and sells the capacity to artificial-intelligence labs and cloud companies under multi-year contracts. The pitch against the large cloud providers is that it does only this, so it deploys new chip generations faster and configures them specifically for training.

The model is straightforward and brutal: sign a long contract, borrow against it, buy the hardware, deliver. The margin is the spread between what the customer pays and what the debt and depreciation cost.

Inside the complete Back of Napkin

  1. 01The business
  2. 02The numbers
  3. 03Management
  4. 04How it fails or surprises you
  5. 05The shape of the payoff
  6. 06Closing thoughts
  7. 07Methodology

Continue with CRWV

Get the complete Back of Napkin free.

Choose this as your free complete report. No card required.

Read the complete report