CoreCivic Inc
NYSE:CXW

Watchlist Manager
CoreCivic Inc Logo
CoreCivic Inc
NYSE:CXW
Watchlist
Price: 21.44 USD -0.37% Market Closed
Market Cap: 2.4B USD
Have any thoughts about
CoreCivic Inc?
Write Note

Relative Value

The Relative Value of one CXW stock under the Base Case scenario is 21.2 USD. Compared to the current market price of 21.44 USD, CoreCivic Inc is Overvalued by 1%.

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
21.2 USD
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
54
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
1.2
vs History
0
vs Industry
19
Median 3Y
14.4
Median 5Y
9.3
Industry
16.8
Forward
51.5
vs History
4
vs Industry
41
Median 3Y
6.1
Median 5Y
5.2
Industry
9.7
vs History
0
vs Industry
16
Median 3Y
-4.3
Median 5Y
1.7
Industry
16.6
vs History
0
vs Industry
52
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
vs History
6
vs Industry
42
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1.7
vs History
0
vs Industry
33
Median 3Y
5
Median 5Y
5.2
Industry
4.4
vs History
0
vs Industry
34
Median 3Y
7.2
Median 5Y
7.2
Industry
8.4
Forward
10.5
vs History
0
vs Industry
29
Median 3Y
12.4
Median 5Y
11.8
Industry
12
Forward
19.5
vs History
12
vs Industry
31
Median 3Y
10.6
Median 5Y
9.7
Industry
10.3
vs History
25
vs Industry
22
Median 3Y
15.2
Median 5Y
14.3
Industry
13.6
vs History
0
vs Industry
47
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

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
2.4B USD 1.2 31.1 9.7 15.9
JP
Secom Co Ltd
TSE:9735
2.1T JPY 1.8 21.5 7.6 11.5
SE
Securitas AB
STO:SECU B
79.1B SEK 0.5 16.7 7.6 10.8
US
Brinks Co
NYSE:BCO
4.1B USD 0.8 34.6 8.4 13.2
US
Geo Group Inc
NYSE:GEO
3.6B USD 1.5 130.8 11.8 16.2
JP
Sohgo Security Services Co Ltd
TSE:2331
533.2B JPY 1 20.2 6.7 10.7
SE
Loomis AB
STO:LOOMIS
23.5B SEK 0.8 15.1 4.2 8.2
TW
Taiwan Secom Co Ltd
TWSE:9917
60.1B TWD 3.5 21.8 13.9 22.7
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.1T KRW 0.8 11.3 3.6 6.9
ES
Prosegur Compania de Seguridad SA
MAD:PSG
958.9m EUR 0.1 9.8 5.8 5.8

See Also

Discover More
Back to Top