Core Scientific, Inc./tx (NASDAQ: CORZ)

Sector: Technology Industry: Software - Infrastructure CIK: 0001839341
Market Cap 5.46 Bn
P/B -4.84
P/E -7.11
P/S 16.35
ROIC (Qtr) 437.83
Div Yield % 0.00
Rev 1y % (Qtr) -14.95
Total Debt (Qtr) 1.06 Bn
Debt/Equity (Qtr) -0.94

About

Core Scientific, Inc. (CORZ) operates in the blockchain industry, specifically as a leading operator of dedicated facilities for digital asset mining and a premier provider of blockchain infrastructure, software solutions, and services. The company's main business activities are centered around earning bitcoin through mining and selling the generated bitcoin for cash, as well as activities related to growing its mining capabilities and enhancing operational efficiencies. Core Scientific's operations are divided into two segments: Mining and Hosting....

Read more

Price action

Investment thesis

Bull case

  • Tangible assets of 2.30B provide exceptional 27.42x coverage of deferred revenue 83.74M, showing strong service capability backing.
  • Free cash flow of (342.27M) provides exceptional 111.96x coverage of interest expense (3.06M), showing strong debt service ability.
  • Robust tangible asset base of 2.30B provides 5.87x coverage of working capital 391.17M, indicating strong operational backing.
  • Tangible assets of 2.30B provide robust 5.02x coverage of other current liabilities 457.68M, indicating strong asset backing.
  • Free cash flow of (342.27M) provides solid 15.55x coverage of operating expenses (22.01M), showing operational efficiency.

Bear case

  • Operating cash flow of 138.99M barely covers its investment activities of (496.22M), with a coverage ratio of -0.28, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (496.22M) provide weak support for R&D spending of 5.02M, which is -98.93x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 138.99M shows concerning coverage of stock compensation expenses of 94.27M, with a 1.47 ratio indicating potential earnings quality issues.
  • Free cash flow of (342.27M) provides weak coverage of capital expenditures of 481.25M, with a -0.71 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (770.50M) show weak coverage of depreciation charges of 92.22M, with a -8.36 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.59 2.69
EV to Cash from Ops. EV/CFO 42.75 28.91
EV to Debt EV to Debt 5.61 19.83
EV to EBIT EV/EBIT -7.71 -9.95
EV to EBITDA EV/EBITDA -80.43 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF -17.36 26.09
EV to Market Cap EV to Market Cap 1.09 0.36
EV to Revenue EV/Rev 17.78 -9.34
Price to Book Value [P/B] P/B -4.84 3.88
Price to Earnings [P/E] P/E -7.11 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) 252.04 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -518.25 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 78.66 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 31.45 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -150.45 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) 31.48 20.13
EBT Growth (1y) % EBT 1y % (Qtr) 38.33 14.16
EPS Growth (1y) % EPS 1y % (Qtr) 104.91 67.50
FCF Growth (1y) % FCF 1y % (Qtr) -1,165.45 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -85.92 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.15 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.68 1.22
Current Ratio Curr Ratio (Qtr) 1.58 2.59
Debt to Equity Ratio Debt/Equity (Qtr) -0.94 -0.96
Interest Cover Ratio Int Coverage (Qtr) 252.04 -14.20
Times Interest Earned Times Interest Earned (Qtr) 252.04 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -203.00 -548.16
EBIT Margin % EBIT Margin % (Qtr) -230.56 -199.84
EBT Margin % EBT Margin % (Qtr) -229.65 -607.20
Gross Margin % Gross Margin % (Qtr) 6.60 51.88
Net Profit Margin % Net Margin % (Qtr) -229.90 -610.00