NYSE
CXW
Last Price
US $31.6
KEY FIGURES
MKT CAP
$3.1B
EPS
TTM
$1.24
EPS Growth (1Y)
74.19%
PEG
TTM
1.33x
P/E
TTM
25.50x
P/S
TTM
1.31x
YIELD
-
GROWTH (5Y CAGR)
Revenue
3.02%
EBITDA
Cash Flow (DCF)
Fair Value
Market $31.6
—
Default assumptions
EBITDA Multiple
Fair Value
Market $31.6
-57.44%
Default assumptions
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
CoreCivic, Inc.'s free cash flow has decreased 72.74% from $197.98M last year to $53.97M, signaling decreasing performance
Debt-to-equity ratio
CoreCivic, Inc.'s debt to equity ratio is 0.94, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
CoreCivic, Inc.'s debt has increased relative to shareholder equity from 0.68 last year to 0.94 today, signaling weakened financials
Net debt to 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
Interest coverage
CoreCivic, Inc.'s interest coverage ratio of 4.22 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
CoreCivic, Inc.'s profit margin has increased (46.66%) in the last year from 3.51% to 5.15%, signaling increasing performance
Current ratio
CoreCivic, Inc.'s short-term assets of $611.09M exceed its short-term liabilities of $368.87M
Return on assets
CoreCivic, Inc.'s return on assets of 3.70% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
CoreCivic, Inc.'s return on equity of 8.96%, is lower than 15.00%, indicating bad performance
Earnings quality
CoreCivic, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
CoreCivic, Inc. had positive net income in 4 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
CoreCivic, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
CoreCivic, Inc. has a free cash flow yield of 1.65%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Earnings growth
CoreCivic, Inc.'s yearly earnings has increased 69.17% since last year from $68.87M to $116.50M, signaling increasing performance
Revenue growth
CoreCivic, Inc.'s yearly revenue has increased 12.72% since last year from $1.96B to $2.21B, signaling increasing performance
Return on invested capital
ROIC 7.60% (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.
3-year revenue CAGR
CoreCivic, Inc.'s 3-year revenue CAGR of 6.21% is positive, indicating growing revenue over the past 3 years
Revenue consistency
CoreCivic, Inc. had revenue growth in 3 out of 5 years, indicating consistent revenue performance
Return on equity consistency
CoreCivic, Inc. had positive ROE in 4 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
CoreCivic, Inc. has insufficient data to evaluate this check.
Earnings yield (TTM)
CoreCivic, Inc. has an earnings yield of 3.76%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
EBITDA Valuation
CoreCivic, Inc. is overvalued relative to its fair value price of 13.45 based on EBITDA multiple model
EV/EBITDA (FY)
CoreCivic, Inc. has an EV/EBITDA ratio of 12.55x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
CoreCivic, Inc. has a PEG-ratio over 1 which is considered overvalued
Price-to-book ratio (FY)
CoreCivic, Inc. has a price-to-book ratio of 2.37x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Price-to-sales ratio (TTM)
CoreCivic, Inc. has a price-to-sales ratio of 1.37x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
8.96%
Return on equity
ROIC: 7.60%
Valuation History
25.7X
Price to Earnings
EV/EBITDA: 11.4X
Cash flow
Profit margin
3.46%
Cash flow
-27.62%
EARNINGS FV (GRAHAM)
Fair Value
Market $31.6
-24.40%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.