The Discounted Cash Flow (DCF) valuation of Core Scientific Inc (CORZ) is (23.87) USD. With the latest stock price at 12.14 USD, the upside of Core Scientific Inc based on DCF is -296.6%.
Based on the latest price of 12.14 USD and our DCF valuation, Core Scientific Inc (CORZ) is a sell. selling CORZ stocks now will result in a potential gain of 296.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 16.4% | 12.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (54.32) - (15.97) | (23.87) |
| Upside | -547.4% - -231.5% | -296.6% |