{
  "docId": "019dd923-622c-750b-8b98-4c28389e5dec",
  "docSlug": "e9969ec8b548",
  "documentTitle": "CoreWeave, Inc. (CRWV)",
  "authorId": "53_Kerrisdale_Capital",
  "authorName": "Kerrisdale Capital",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2025-09-01 00:00:00",
  "orientation": "portrait",
  "aspectRatio": 0.77272725,
  "pageNumber": 21,
  "pageCount": 30,
  "prevPage": 20,
  "nextPage": 22,
  "slideType": "expose_contradiction",
  "function": "expose_contradiction",
  "density": "balanced",
  "nDataPoints": 15,
  "notes": "The slide includes a screenshot of a company-provided chart followed by a bulleted list of critical assumptions used to debunk the company's narrative.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "screenshot",
    "bullet_list"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-4c28389e5dec/21",
  "deckHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec#slide-21",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "We think that even modestly more conservative assumptions indicate CoreWeave’s business model generates returns that do not exceed its cost of capital – destroying, rather than building, long-term shareholder value.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b867-b2dc544fe400",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.76,
        "x": 0.12,
        "y": 0.26
      },
      "kind": "image",
      "text": "Illustrative Cash Flow Impact of New Contract chart",
      "attrs": null,
      "subkind": "screenshot",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c3d67b70-b95e-452d-8ba8-4626d6069b9f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.76,
        "x": 0.12,
        "y": 0.62
      },
      "kind": "list",
      "text": "Key assumptions in the chart include: 4-year $5B TCV, $2.857B capex, 15% equity funding, 80% EBITDA margin, and revenue decline in years 5-6.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "01bffe88-1d2e-4a53-9ddf-9077f4ab37ad",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Total Contract Value: $5.0BN",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b867-b49c4597a400",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.76,
        "x": 0.12,
        "y": 0.09
      },
      "kind": "paragraph",
      "text": "CoreWeave hosted a call with its coverage analysts sharing the nature of cash flows under new contracts... We think that even modestly more conservative assumptions indicate CoreWeave’s business model generates returns that do not exceed its cost of capital.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "062d110e-e685-4d7e-8993-1d4e64211b0d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.76,
        "x": 0.12,
        "y": 0.22
      },
      "kind": "title",
      "text": "CoreWeave “Illustrative” New Contract Financial Disclosure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "31e0621f-feed-4ca7-8676-7790c9f38c86",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "fraud-exposure",
      "slug": null,
      "matchId": "563106fb-623b-4a2f-ac4a-359d8d9431b6",
      "evidence": "The slide explicitly aims to expose unrealistic assumptions in company-provided financial disclosures.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}