CoreCivic Inc
NYSE:CXW

Watchlist Manager
CoreCivic Inc Logo
CoreCivic Inc
NYSE:CXW
Watchlist
Price: 21.68 USD 3.04% Market Closed
Market Cap: 2.4B USD

Intrinsic Value

The intrinsic value of one CXW stock under the Base Case scenario is 26.17 USD. Compared to the current market price of 21.68 USD, CoreCivic Inc is Undervalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CXW Intrinsic Value
26.17 USD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare CXW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CXW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about CoreCivic Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
CoreCivic Inc

Current Assets 413.5m
Cash & Short-Term Investments 74.5m
Receivables 282.1m
Other Current Assets 56.9m
Non-Current Assets 2.6B
PP&E 2.1B
Intangibles 4.8m
Other Non-Current Assets 526.6m
Efficiency

Free Cash Flow Analysis
CoreCivic Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CoreCivic Inc

Revenue
1.9B USD
Cost of Revenue
-1.5B USD
Gross Profit
459.6m USD
Operating Expenses
-278.4m USD
Operating Income
181.2m USD
Other Expenses
-96.7m USD
Net Income
84.4m USD
Fundamental Scores

CXW Profitability Score
Profitability Due Diligence

CoreCivic Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Declining Net Margin
46/100
Profitability
Score

CoreCivic Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

CXW Solvency Score
Solvency Due Diligence

CoreCivic Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

CoreCivic Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CXW Price Targets Summary
CoreCivic Inc

Wall Street analysts forecast CXW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CXW is 32.13 USD with a low forecast of 28.28 USD and a high forecast of 39.9 USD.

Lowest
Price Target
28.28 USD
30% Upside
Average
Price Target
32.13 USD
48% Upside
Highest
Price Target
39.9 USD
84% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CXW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

CXW Insider Trading
Buy and sell transactions by insiders

CXW News

Other Videos
What is the Intrinsic Value of one CXW stock?

The intrinsic value of one CXW stock under the Base Case scenario is 26.17 USD.

Is CXW stock undervalued or overvalued?

Compared to the current market price of 21.68 USD, CoreCivic Inc is Undervalued by 17%.

Back to Top