Cerebras Financial Economics & Wafer-Scale AI Chip Workbench

Reuters: Shares -16.0% Earnings Selloff

Post-Earnings Valuation Impact & WSE-3 Wafer-Scale Unit Economics Simulator

Model Input Levers WSE-3 & Valuation
Base Market Cap ($B) $8.0B
Post-Earnings Price Drop (%) -16.0%
Annual WSE-3 Wafer Capacity 12,000
Avg WSE System Price ($k) $2,500k
Top Customer Share (G42 % Share) 80%
Gross Margin (%) 45%
Model Parameter Note: WSE-3 uses 4 trillion transistors per 850,000-core wafer. Yield, packaging density, and power directly constrain gross margins.
Implied Market Cap
$6.72B
-$1.28B Valuation Drop
Annual Revenue Run-Rate
$30.00B
12,000 WAFERS @ $2.5M
Top Customer Concentration
$24.00B
80.0% Single-Account Risk
Gross Margin Dollars
$13.50B
45.0% Blended Margin
WSE-3 Revenue & Margin Sensitivity Trajectory Multi-Scenario Revenue vs Gross Profit ($ Millions)
AI Chip Hardware Competitor Benchmarking Cerebras WSE-3 vs Nvidia / AMD Clusters
Hardware Platform TFLOPS (FP16) SRAM / HBM Memory Est System Price Perf / $ (TFLOPS/$k)
Cerebras WSE-3 125,000 44GB On-Chip SRAM $2,500,000 50.0
Nvidia H100 (8x SXM) 15,832 640GB HBM3 $320,000 49.5
Nvidia B200 (8x NVL72 Node) 36,000 1,536GB HBM3e $550,000 65.5
AMD Instinct MI300X (8x) 10,400 1,536GB HBM3 $240,000 43.3
Revenue Concentration vs Gross Margin Sensitivity Net Profitability Impact Matrix ($ Millions)
Customer Conc \ GM% 30% GM 45% GM 60% GM
Valuation & Economic Model Summary ACTIVE MODEL
At a base valuation of $8.00B with a 16.0% earnings reaction drop, Cerebras' implied market capitalization adjusts to $6.72B (-$1.28B delta). With 12,000 annual wafer shipments priced at $2,500k per WSE-3 system, projected annual revenue run-rate reaches $30.00B. Single-customer concentration (e.g. G42) accounts for $24.00B (80.0%), leaving $13.50B in gross margin dollars under a 45.0% operational margin profile.
Enjoy this tool? Build your own with Super