Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

CoreCivic Inc
NYSE:CXW

Watchlist Manager
CoreCivic Inc Logo
CoreCivic Inc
NYSE:CXW
Watchlist
Price: 18.63 USD 0.05% Market Closed
Market Cap: $1.9B
Write Note Create Alert Ask AI

Relative Value

The Relative Value of one CXW stock under the Base Case scenario is 27.08 USD. Compared to the current market price of 18.63 USD, CoreCivic Inc is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CXW Relative Value
Base Case
27.08 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

CXW Competitors Multiples
CoreCivic Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 18 8.6 13.8
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.3 26 9.6 14.6
UK
Verisure PLC
STO:VSURE
12.3B EUR 2.7 -51.7 12.5 44.6
SE
Securitas AB
STO:SECU B
91.3B SEK 0.6 17.8 7.9 11.1
US
Brinks Co
NYSE:BCO
5.3B USD 1.1 32.4 10.2 15.9
JP
Sohgo Security Services Co Ltd
TSE:2331
572.2B JPY 1 17.2 6 9.1
SE
Loomis AB
STO:LOOMIS
28.1B SEK 0.9 15.8 4.6 8.7
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.3 8.7 12.8
KR
S1 Corp
KRX:012750
2.9T KRW 1 16.2 5.2 9.2
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.2 4.3 4.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
US
CoreCivic Inc
NYSE:CXW
Average P/E: 18
18
N/A N/A
JP
Secom Co Ltd
TSE:9735
26
10%
2.6
UK
Verisure PLC
STO:VSURE
Negative Multiple: -51.7 N/A N/A
SE
Securitas AB
STO:SECU B
17.8
19%
0.9
US
Brinks Co
NYSE:BCO
32.4
41%
0.8
JP
Sohgo Security Services Co Ltd
TSE:2331
17.2
14%
1.2
SE
Loomis AB
STO:LOOMIS
15.8
20%
0.8
US
Geo Group Inc
NYSE:GEO
9.3
92%
0.1
KR
S1 Corp
KRX:012750
16.2
7%
2.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.2
27%
0.3
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CoreCivic Inc
NYSE:CXW
Average EV/EBITDA: 7.8
8.6
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.6
4%
2.4
UK
Verisure PLC
STO:VSURE
12.5
N/A N/A
SE
Securitas AB
STO:SECU B
7.9
N/A N/A
US
Brinks Co
NYSE:BCO
10.2
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.7
8%
1.1
KR
S1 Corp
KRX:012750
5.2
0%
N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
5%
0.9
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CoreCivic Inc
NYSE:CXW
Average EV/EBIT: 14.4
13.8
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
44.6
N/A N/A
SE
Securitas AB
STO:SECU B
11.1
N/A N/A
US
Brinks Co
NYSE:BCO
15.9
24%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
9.1
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
7%
1.2
US
Geo Group Inc
NYSE:GEO
12.8
5%
2.6
KR
S1 Corp
KRX:012750
9.2
7%
1.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
7%
0.6
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A

See Also

Summary
CXW intrinsic value, competitors valuation, and company profile.
DCF Valuation
CXW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CXW stock valuation using valuation multiples.
Wall Street Estimates
CXW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CXW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 315,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.