CoreCivic Inc
NYSE:CXW

Watchlist Manager
CoreCivic Inc Logo
CoreCivic Inc
NYSE:CXW
Watchlist
Price: 19.44 USD -1.77% Market Closed
Market Cap: $1.9B

Multiples-Based Value

The Multiples-Based Value of one CXW stock under the Base Case scenario is hidden USD. Compared to the current market price of 19.44 USD, CoreCivic Inc is hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

CXW Competitors Multiples
CoreCivic Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CoreCivic Inc
NYSE:CXW
1.9B USD 0.9 16.7 8.4 13.3
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.2 26 9.5 14.4
UK
Verisure PLC
STO:VSURE
9.2B EUR 2.5 -36.3 9.4 47.6
SE
Securitas AB
STO:SECU B
88.7B SEK 0.6 17.4 7.8 10.9
US
Brinks Co
NYSE:BCO
4.1B USD 0.8 20.7 7.4 11
JP
Sohgo Security Services Co Ltd
TSE:2331
606.3B JPY 1 18.2 6.5 9.8
SE
Loomis AB
STO:LOOMIS
28.4B SEK 0.9 17.6 4.6 8.7
US
Geo Group Inc
NYSE:GEO
2.3B USD 0.9 8.9 8.8 12.8
KR
S1 Corp
KRX:012750
2.9T KRW 1 16.5 5.1 8.8
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.4B EUR 0.3 11.7 3.2 5.5
P/E Multiple
Earnings Growth PEG
US
CoreCivic Inc
NYSE:CXW
Average P/E: 17.1
16.7
N/A N/A
JP
Secom Co Ltd
TSE:9735
26
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -36.3 N/A N/A
SE
Securitas AB
STO:SECU B
17.4
17%
1
US
Brinks Co
NYSE:BCO
20.7
39%
0.5
JP
Sohgo Security Services Co Ltd
TSE:2331
18.2
15%
1.2
SE
Loomis AB
STO:LOOMIS
17.6
23%
0.8
US
Geo Group Inc
NYSE:GEO
8.9
N/A N/A
KR
S1 Corp
KRX:012750
16.5
12%
1.4
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
11.7
10%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CoreCivic Inc
NYSE:CXW
Average EV/EBITDA: 7.1
8.4
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.5
5%
1.9
UK
Verisure PLC
STO:VSURE
9.4
16%
0.6
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
7.4
12%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.5
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.8
N/A N/A
KR
S1 Corp
KRX:012750
5.1
-5%
N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
3.2
5%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CoreCivic Inc
NYSE:CXW
Average EV/EBIT: 14.3
13.3
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.4
N/A N/A
UK
Verisure PLC
STO:VSURE
47.6
60%
0.8
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
11
18%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.8
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
6%
1.5
US
Geo Group Inc
NYSE:GEO
12.8
N/A N/A
KR
S1 Corp
KRX:012750
8.8
11%
0.8
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
5.5
7%
0.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett