Switch theme
Sign up to access all valuation multiples
Core Scientific Inc is engaged in designing, building and operating digital infrastructure for high-performance computing. The business operates in three operating segments; Digital Asset Self-Mining, consisting of performing digital asset mining for the own account, Digital Asset Hosted Mining, consisting of providing hosting services to third parties for digital asset mining, and HPC Hosting, consisting of providing hosting services to third parties for graphics processing unit (GPU) based HPC hosting operations. The majority of revenue is derived from the Digital Asset Self-Mining Segment.
2020
325
LTM Revenue $508M
LTM EBITDA $153M
$2.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Core Scientific has a last 12-month revenue of $508M and a last 12-month EBITDA of $153M.
In the most recent fiscal year, Core Scientific achieved revenue of $511M and an EBITDA of -$1.2B.
Core Scientific expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Core Scientific valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $502M | $511M | XXX | XXX | XXX |
| Gross Profit | $8.4M | $123M | XXX | XXX | XXX |
| Gross Margin | 2% | 24% | XXX | XXX | XXX |
| EBITDA | -$63.1M | -$1.2B | XXX | XXX | XXX |
| EBITDA Margin | -13% | -227% | XXX | XXX | XXX |
| Net Profit | -$2.1B | -$246M | XXX | XXX | XXX |
| Net Margin | -427% | -48% | XXX | XXX | XXX |
| Net Debt | $20.4M | $758M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Core Scientific's stock price is $7.
Core Scientific has current market cap of $2.1B, and EV of $2.4B.
See Core Scientific trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.4B | $2.1B | XXX | XXX | XXX | XXX | $-3.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Core Scientific has market cap of $2.1B and EV of $2.4B.
Core Scientific's trades at 4.8x LTM EV/Revenue multiple, and 16.0x LTM EBITDA.
Analysts estimate Core Scientific's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Core Scientific and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.4B | XXX | XXX | XXX |
| EV/Revenue | 4.8x | XXX | XXX | XXX |
| EV/EBITDA | -2.1x | XXX | XXX | XXX |
| P/E | -1.6x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -46.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCore Scientific's NTM/LTM revenue growth is 24%
Core Scientific's revenue per employee for the last fiscal year averaged $1.6M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, Core Scientific's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Core Scientific's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Core Scientific and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -227% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 1733% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -203% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.6M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 22% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 26% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Presight AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Pointerra | XXX | XXX | XXX | XXX | XXX | XXX |
| Beamtree | XXX | XXX | XXX | XXX | XXX | XXX |
| Unith | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Core Scientific acquired XXX companies to date.
Last acquisition by Core Scientific was XXXXXXXX, XXXXX XXXXX XXXXXX . Core Scientific acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Core Scientific founded? | Core Scientific was founded in 2020. |
| Where is Core Scientific headquartered? | Core Scientific is headquartered in United States of America. |
| How many employees does Core Scientific have? | As of today, Core Scientific has 325 employees. |
| Who is the CEO of Core Scientific? | Core Scientific's CEO is Mr. Adam Taylor Sullivan. |
| Is Core Scientific publicy listed? | Yes, Core Scientific is a public company listed on NAS. |
| What is the stock symbol of Core Scientific? | Core Scientific trades under CORZ ticker. |
| When did Core Scientific go public? | Core Scientific went public in 2024. |
| Who are competitors of Core Scientific? | Similar companies to Core Scientific include e.g. Presight AI, Benevolent AI, Pointerra, Beamtree. |
| What is the current market cap of Core Scientific? | Core Scientific's current market cap is $2.1B |
| What is the current revenue of Core Scientific? | Core Scientific's last 12-month revenue is $508M. |
| What is the current EBITDA of Core Scientific? | Core Scientific's last 12-month EBITDA is $153M. |
| What is the current EV/Revenue multiple of Core Scientific? | Current revenue multiple of Core Scientific is 4.8x. |
| What is the current EV/EBITDA multiple of Core Scientific? | Current EBITDA multiple of Core Scientific is 16.0x. |
| What is the current revenue growth of Core Scientific? | Core Scientific revenue growth between 2023 and 2024 was 2%. |
| Is Core Scientific profitable? | Yes, Core Scientific is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
