CORECIVIC INC (CXW) Fundamental Analysis & Valuation

NYSE:CXW • US21871N1019

Current stock price

20.22 USD
-0.06 (-0.3%)
At close:
20.22 USD
0 (0%)
After Hours:

This CXW fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

6

1. CXW Profitability Analysis

1.1 Basic Checks

  • In the past year CXW was profitable.
  • CXW had a positive operating cash flow in the past year.
  • Of the past 5 years CXW 4 years were profitable.
  • CXW had a positive operating cash flow in each of the past 5 years.
CXW Yearly Net Income VS EBIT VS OCF VS FCFCXW Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 100M 200M 300M

1.2 Ratios

  • Looking at the Return On Assets, with a value of 3.58%, CXW is in the better half of the industry, outperforming 68.29% of the companies in the same industry.
  • Looking at the Return On Equity, with a value of 8.29%, CXW is in the better half of the industry, outperforming 65.85% of the companies in the same industry.
  • With a decent Return On Invested Capital value of 5.95%, CXW is doing good in the industry, outperforming 63.41% of the companies in the same industry.
  • The Average Return On Invested Capital over the past 3 years for CXW is significantly below the industry average of 10.58%.
  • The 3 year average ROIC (5.17%) for CXW is below the current ROIC(5.95%), indicating increased profibility in the last year.
Industry RankSector Rank
ROA 3.58%
ROE 8.29%
ROIC 5.95%
ROA(3y)2.7%
ROA(5y)2.08%
ROE(3y)5.83%
ROE(5y)4.45%
ROIC(3y)5.17%
ROIC(5y)5.24%
CXW Yearly ROA, ROE, ROICCXW Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 5 10 15

1.3 Margins

  • With a decent Profit Margin value of 5.27%, CXW is doing good in the industry, outperforming 68.29% of the companies in the same industry.
  • In the last couple of years the Profit Margin of CXW has grown nicely.
  • CXW's Operating Margin of 10.44% is fine compared to the rest of the industry. CXW outperforms 71.95% of its industry peers.
  • In the last couple of years the Operating Margin of CXW has declined.
  • The Gross Margin of CXW (23.83%) is worse than 60.98% of its industry peers.
  • CXW's Gross Margin has declined in the last couple of years.
Industry RankSector Rank
OM 10.44%
PM (TTM) 5.27%
GM 23.83%
OM growth 3Y1.46%
OM growth 5Y-3.26%
PM growth 3Y-7.37%
PM growth 5Y13.12%
GM growth 3Y0.1%
GM growth 5Y-2.18%
CXW Yearly Profit, Operating, Gross MarginsCXW Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 20 30

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

4

2. CXW Health Analysis

2.1 Basic Checks

  • With a Return on Invested Capital (ROIC) below the Cost of Capital (WACC), CXW is destroying value.
  • Compared to 1 year ago, CXW has less shares outstanding
  • CXW has less shares outstanding than it did 5 years ago.
  • Compared to 1 year ago, CXW has a worse debt to assets ratio.
CXW Yearly Shares OutstandingCXW Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 20M 40M 60M 80M 100M
CXW Yearly Total Debt VS Total AssetsCXW Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 1B 2B 3B

2.2 Solvency

  • Based on the Altman-Z score of 1.59, we must say that CXW is in the distress zone and has some risk of bankruptcy.
  • Looking at the Altman-Z score, with a value of 1.59, CXW is in line with its industry, outperforming 43.90% of the companies in the same industry.
  • The Debt to FCF ratio of CXW is 22.62, which is on the high side as it means it would take CXW, 22.62 years of fcf income to pay off all of its debts.
  • CXW has a Debt to FCF ratio (22.62) which is in line with its industry peers.
  • A Debt/Equity ratio of 0.86 indicates that CXW is somewhat dependend on debt financing.
  • With a Debt to Equity ratio value of 0.86, CXW perfoms like the industry average, outperforming 43.90% of the companies in the same industry.
Industry RankSector Rank
Debt/Equity 0.86
Debt/FCF 22.62
Altman-Z 1.59
ROIC/WACC0.74
WACC8.04%
CXW Yearly LT Debt VS Equity VS FCFCXW Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 500M 1B 1.5B

2.3 Liquidity

  • A Current Ratio of 1.66 indicates that CXW should not have too much problems paying its short term obligations.
  • CXW has a Current ratio (1.66) which is in line with its industry peers.
  • CXW has a Quick Ratio of 1.66. This is a normal value and indicates that CXW is financially healthy and should not expect problems in meeting its short term obligations.
  • The Quick ratio of CXW (1.66) is better than 68.29% of its industry peers.
Industry RankSector Rank
Current Ratio 1.66
Quick Ratio 1.66
CXW Yearly Current Assets VS Current LiabilitesCXW Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 200M 400M 600M

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

7

3. CXW Growth Analysis

3.1 Past

  • The Earnings Per Share has grown by an impressive 78.69% over the past year.
  • The Earnings Per Share has been growing by 17.34% on average over the past years. This is quite good.
  • CXW shows quite a strong growth in Revenue. In the last year, the Revenue has grown by 12.72%.
  • CXW shows a small growth in Revenue. Measured over the last years, the Revenue has been growing by 3.02% yearly.
EPS 1Y (TTM)78.69%
EPS 3Y1.58%
EPS 5Y17.34%
EPS Q2Q%52.94%
Revenue 1Y (TTM)12.72%
Revenue growth 3Y6.21%
Revenue growth 5Y3.02%
Sales Q2Q%26.01%

3.2 Future

  • The Earnings Per Share is expected to grow by 45.67% on average over the next years. This is a very strong growth
  • CXW is expected to show quite a strong growth in Revenue. In the coming years, the Revenue will grow by 13.32% yearly.
EPS Next Y38.25%
EPS Next 2Y45.67%
EPS Next 3YN/A
EPS Next 5YN/A
Revenue Next Year17.26%
Revenue Next 2Y13.32%
Revenue Next 3YN/A
Revenue Next 5YN/A

3.3 Evolution

  • The EPS growth rate is accelerating: in the next years the growth will be better than in the last years.
  • The Revenue growth rate is accelerating: in the next years the growth will be better than in the last years.
CXW Yearly Revenue VS EstimatesCXW Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 500M 1B 1.5B 2B 2.5B
CXW Yearly EPS VS EstimatesCXW Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2016 2017 2018 2020 2021 2022 2023 2024 2025 2026 2027 0 0.5 1 1.5 2

More info and screens

Find the best growth stocksShow best growing peers

6

4. CXW Valuation Analysis

4.1 Price/Earnings Ratio

  • CXW is valuated rather expensively with a Price/Earnings ratio of 18.55.
  • 78.05% of the companies in the same industry are more expensive than CXW, based on the Price/Earnings ratio.
  • The average S&P500 Price/Earnings ratio is at 26.11. CXW is valued slightly cheaper when compared to this.
  • With a Price/Forward Earnings ratio of 13.42, CXW is valued correctly.
  • Based on the Price/Forward Earnings ratio, CXW is valued cheaply inside the industry as 82.93% of the companies are valued more expensively.
  • The average S&P500 Price/Forward Earnings ratio is at 24.12. CXW is valued slightly cheaper when compared to this.
Industry RankSector Rank
PE 18.55
Fwd PE 13.42
CXW Price Earnings VS Forward Price EarningsCXW Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30

4.2 Price Multiples

  • 75.61% of the companies in the same industry are more expensive than CXW, based on the Enterprise Value to EBITDA ratio.
  • The rest of the industry has a similar Price/Free Cash Flow ratio as CXW.
Industry RankSector Rank
P/FCF 36.61
EV/EBITDA 8.63
CXW Per share dataCXW EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 5 10 15 20

4.3 Compensation for Growth

  • The low PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a rather cheap valuation of the company.
  • CXW has a very decent profitability rating, which may justify a higher PE ratio.
  • A more expensive valuation may be justified as CXW's earnings are expected to grow with 45.67% in the coming years.
PEG (NY)0.48
PEG (5Y)1.07
EPS Next 2Y45.67%
EPS Next 3YN/A

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

0

5. CXW Dividend Analysis

5.1 Amount

  • No dividends for CXW!.
Industry RankSector Rank
Dividend Yield 0%

More info and screens

Find the best dividend stocksShow peers with best dividend

CXW Fundamentals: All Metrics, Ratios and Statistics

CORECIVIC INC

NYSE:CXW (3/18/2026, 5:05:00 PM)

After market: 20.22 0 (0%)

20.22

-0.06 (-0.3%)

Chartmill FA Rating
GICS SectorIndustrials
GICS IndustryGroupCommercial & Professional Services
GICS IndustryCommercial Services & Supplies
Earnings (Last)02-11
Earnings (Next)05-05
Inst Owners93.08%
Inst Owner Change-4.52%
Ins Owners1.82%
Ins Owner Change13.28%
Market Cap1.98B
Revenue(TTM)2.21B
Net Income(TTM)116.50M
Analysts80
Price Target30.09 (48.81%)
Short Float %2.91%
Short Ratio2.64
Dividend
Industry RankSector Rank
Dividend Yield 0%
Yearly Dividend0
Dividend Growth(5Y)-78.58%
DP0.04%
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)14.29%
Min EPS beat(2)-11.33%
Max EPS beat(2)39.91%
EPS beat(4)3
Avg EPS beat(4)47.83%
Min EPS beat(4)-11.33%
Max EPS beat(4)84.54%
EPS beat(8)6
Avg EPS beat(8)44.72%
EPS beat(12)8
Avg EPS beat(12)30.1%
EPS beat(16)10
Avg EPS beat(16)21%
Revenue beat(2)2
Avg Revenue beat(2)4.65%
Min Revenue beat(2)3.49%
Max Revenue beat(2)5.81%
Revenue beat(4)4
Avg Revenue beat(4)4.32%
Min Revenue beat(4)1.11%
Max Revenue beat(4)6.86%
Revenue beat(8)8
Avg Revenue beat(8)3.41%
Revenue beat(12)9
Avg Revenue beat(12)1.83%
Revenue beat(16)9
Avg Revenue beat(16)0.96%
PT rev (1m)0%
PT rev (3m)0%
EPS NQ rev (1m)2.44%
EPS NQ rev (3m)3.7%
EPS NY rev (1m)-1.52%
EPS NY rev (3m)-1.52%
Revenue NQ rev (1m)2.32%
Revenue NQ rev (3m)2.32%
Revenue NY rev (1m)1.61%
Revenue NY rev (3m)2.17%
Valuation
Industry RankSector Rank
PE 18.55
Fwd PE 13.42
P/S 0.89
P/FCF 36.61
P/OCF 10.15
P/B 1.41
P/tB 1.41
EV/EBITDA 8.63
EPS(TTM)1.09
EY5.39%
EPS(NY)1.51
Fwd EY7.45%
FCF(TTM)0.55
FCFY2.73%
OCF(TTM)1.99
OCFY9.85%
SpS22.63
BVpS14.38
TBVpS14.29
PEG (NY)0.48
PEG (5Y)1.07
Graham Number18.78
Profitability
Industry RankSector Rank
ROA 3.58%
ROE 8.29%
ROCE 7.99%
ROIC 5.95%
ROICexc 6.16%
ROICexgc 6.18%
OM 10.44%
PM (TTM) 5.27%
GM 23.83%
FCFM 2.44%
ROA(3y)2.7%
ROA(5y)2.08%
ROE(3y)5.83%
ROE(5y)4.45%
ROIC(3y)5.17%
ROIC(5y)5.24%
ROICexc(3y)5.38%
ROICexc(5y)5.55%
ROICexgc(3y)5.41%
ROICexgc(5y)5.58%
ROCE(3y)6.94%
ROCE(5y)7.04%
ROICexgc growth 3Y5.9%
ROICexgc growth 5Y2.98%
ROICexc growth 3Y5.86%
ROICexc growth 5Y2.96%
OM growth 3Y1.46%
OM growth 5Y-3.26%
PM growth 3Y-7.37%
PM growth 5Y13.12%
GM growth 3Y0.1%
GM growth 5Y-2.18%
F-Score7
Asset Turnover0.68
Health
Industry RankSector Rank
Debt/Equity 0.86
Debt/FCF 22.62
Debt/EBITDA 3.35
Cap/Depr 109.09%
Cap/Sales 6.36%
Interest Coverage 3.21
Cash Conversion 54.1%
Profit Quality 46.32%
Current Ratio 1.66
Quick Ratio 1.66
Altman-Z 1.59
F-Score7
WACC8.04%
ROIC/WACC0.74
Cap/Depr(3y)73.29%
Cap/Depr(5y)68.71%
Cap/Sales(3y)4.56%
Cap/Sales(5y)4.49%
Profit Quality(3y)190.99%
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)78.69%
EPS 3Y1.58%
EPS 5Y17.34%
EPS Q2Q%52.94%
EPS Next Y38.25%
EPS Next 2Y45.67%
EPS Next 3YN/A
EPS Next 5YN/A
Revenue 1Y (TTM)12.72%
Revenue growth 3Y6.21%
Revenue growth 5Y3.02%
Sales Q2Q%26.01%
Revenue Next Year17.26%
Revenue Next 2Y13.32%
Revenue Next 3YN/A
Revenue Next 5YN/A
EBIT growth 1Y22.62%
EBIT growth 3Y7.76%
EBIT growth 5Y-0.34%
EBIT Next Year115.6%
EBIT Next 3YN/A
EBIT Next 5YN/A
FCF growth 1Y-72.74%
FCF growth 3Y-9.24%
FCF growth 5Y-27.62%
OCF growth 1Y-27.7%
OCF growth 3Y8.21%
OCF growth 5Y-11.35%

CORECIVIC INC / CXW Fundamental Analysis FAQ

Can you provide the ChartMill fundamental rating for CORECIVIC INC?

ChartMill assigns a fundamental rating of 5 / 10 to CXW.


Can you provide the valuation status for CORECIVIC INC?

ChartMill assigns a valuation rating of 6 / 10 to CORECIVIC INC (CXW). This can be considered as Fairly Valued.


What is the profitability of CXW stock?

CORECIVIC INC (CXW) has a profitability rating of 6 / 10.


How financially healthy is CORECIVIC INC?

The financial health rating of CORECIVIC INC (CXW) is 4 / 10.


What is the earnings growth outlook for CORECIVIC INC?

The Earnings per Share (EPS) of CORECIVIC INC (CXW) is expected to grow by 38.25% in the next year.