{
  "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": 23,
  "pageCount": 30,
  "prevPage": 22,
  "nextPage": 24,
  "slideType": "valuation_reveal",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 20,
  "notes": "The chart uses a custom waterfall-like structure to show debt, equity, EBITDA, and debt service over 6 years.",
  "elementsJson": [
    "waterfall_chart",
    "paragraph"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b98-4c28389e5dec/23",
  "deckHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b98-4c28389e5dec#slide-23",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Equity holders, however, have literally nothing to celebrate. They receive no return during the contract period – and what remains afterward amounts to little more than residual option value.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b867-e9760508e49a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.764,
        "x": 0.118,
        "y": 0.128
      },
      "kind": "chart",
      "text": "Cash flow impact chart showing debt, equity, EBITDA, and debt service over 6 years.",
      "attrs": null,
      "subkind": "waterfall",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "900c623d-0ab7-473d-90e2-efca804cedc7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "equity return: $6",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-5375-7572-b867-ec5eeebcaa7e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.764,
        "x": 0.118,
        "y": 0.72
      },
      "kind": "paragraph",
      "text": "There is no justification for valuing CoreWeave as a high-growth software or AI platform company... CoreWeave is worth ~$6 per share, 95% below current levels.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a6e908aa-204e-4e99-87d2-1cafc1c857f5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.764,
        "x": 0.118,
        "y": 0.52
      },
      "kind": "paragraph",
      "text": "Under our revised scenario, secured lenders remain adequately covered throughout the contract term, and the 15 percent “equity” contribution (effectively additional project debt) is also fully repaid within four years.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f909f7a0-4712-4bbc-9fcc-c6f1f5ff7243",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.764,
        "x": 0.118,
        "y": 0.58
      },
      "kind": "paragraph",
      "text": "Equity holders, however, have literally nothing to celebrate. They receive no return during the contract period – and what remains afterward amounts to little more than residual option value.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ff62048b-f7ce-45b6-b2bd-75a3523e8b18",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.02,
        "w": 0.764,
        "x": 0.118,
        "y": 0.128
      },
      "kind": "title",
      "text": "Cash Flow Impact of New Contract - Kerrisdale Assumptions",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "66cf865f-c532-41c4-a740-fc45330851d5",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.15,
        "x": 0.118,
        "y": 0.675
      },
      "kind": "title",
      "text": "Valuation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "880ed62e-6867-43b3-a941-e6ac1ad455a6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}