NYSE
CXW
Last Price
US $31.36
KEY FIGURES
MKT CAP
$3.1B
EPS
TTM
$1.25
PEG
TTM
0.43x
P/E
TTM
25.03x
P/S
TTM
1.38x
YIELD
0.00%
GROWTH
Revenue Y/Y
3.02%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $31.36
—
Default assumptions
EBITDA Multiple
Fair Value
Market $31.36
-57.11%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
CoreCivic, Inc. cash flow to debt ratio of 15.94% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial risk - Healthy cash flow growth.
CoreCivic, Inc.'s free cash flow has decreased -72.74% from $197.98M last year to $53.97M, signaling decreasing performance
Financial risk - Healthy debt to equity ratio.
CoreCivic, Inc.'s debt to equity ratio is 1.00, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
CoreCivic, Inc.'s debt has increased relative to shareholder equity from 0.68 last year to 1.00 today, signaling weakened financials
Financial risk - Net debt/EBITDA.
CoreCivic, Inc. has a net debt to EBITDA ratio of 3.18x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
CoreCivic, Inc.'s interest coverage ratio of 4.79 indicates that earnings with good margin can cover interest payments on company debt
Financial stability - Profit margin growth.
CoreCivic, Inc.'s profit margin has increased (57.58%) in the last year from 3.51% to 5.53%, signaling increasing performance
Financial stability - Short term assets vs short term liabilities.
CoreCivic, Inc.'s short-term assets of $611.09M exceed its short-term liabilities of $368.87M
Decreasing performance - ROA.
CoreCivic, Inc.'s return on assets of 3.84% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
CoreCivic, Inc.'s return on equity of 9.00%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
CoreCivic, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
CoreCivic, Inc. had positive net income in 4.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
CoreCivic, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Decreasing performance - FCF yield.
CoreCivic, Inc. has a free cash flow yield of 1.74%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Increasing performance - Healthy earnings growth.
CoreCivic, Inc.'s yearly earnings has increased 69.17% since last year from $68.87M to $116.50M, signaling increasing performance
Increasing performance - Healthy revenue growth.
CoreCivic, Inc.'s yearly revenue has increased 12.72% since last year from $1.96G to $2.21G, signaling increasing performance
Increasing performance - ROIC.
ROIC 7.34% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
Increasing performance - 3-year revenue CAGR.
CoreCivic, Inc.'s 3-year revenue CAGR of 6.21% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
CoreCivic, Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
CoreCivic, Inc. had positive ROE in 4.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
CoreCivic, Inc. has insufficient data to evaluate this check.
Overvalued - Earnings yield.
CoreCivic, Inc. has an earnings yield of 3.99%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
CoreCivic, Inc. is overvalued relative to its fair value price of 13.45 based on EBITDA multiple model
Undervalued - EV/EBITDA.
CoreCivic, Inc. has an EV/EBITDA ratio of 12.09x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
CoreCivic, Inc. has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
CoreCivic, Inc. has a price-to-book ratio of 2.32x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
CoreCivic, Inc. has a price-to-sales ratio of 1.38x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
9%
Return on equity
ROIC: 7.34%
Valuation History
26.1X
Price to Earnings
EV/EBITDA: 11.6X
Cash flow
Profit margin
3.46%
(FY vs FY)
Cash flow Y/Y
-27.62%
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $31.36
-23.82%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.