CXWCoreCivic, Inc.
Is the price fair?
Neither cheap nor expensive: cheap vs its sector, but priced for +18% a year vs +10% a year delivered and at the top of its own P/E range.
Priced for ~18% a year FCF growth. The price demands more than its three-year revenue growth of 10% a year, priced for acceleration.
Expensive vs its own history: P/E 24.2 vs a 12.7 median over 37 quarters (+91% vs median).
Sector median 21.2× across 246 covered peers. EV/EBIT counts debt as part of the price, so a cash-rich and a borrowed company can be compared on the same footing.
Unless marked, from derived, as of Jun 30, 2026.
Against the whole market›
Percentile against every name Ryufin tracks. Higher is better; the tick marks the middle of the market. Context, not one of the checks above.
Where this answer is blind. The growth-implied estimate assumes a fixed discount rate; capital-heavy sectors look structurally rich on it.
What CXW's price assumes
CoreCivic, Inc. trades at 24.2× earnings against 24.2× for the median Security & Protection Services name, cheaper than its own group.
Trailing P/E · Security & Protection Services median 24.2 · cheaper than the typical name in its group
- Price / sales
- 1.20
Price / sales · today's price, trailing year to Jun 30, 2026
- Free cash flow yield
- 2.0%
Free cash flow yield · Security & Protection Services median 4.9%
- Growth the price implies
- +18%
Growth the price implies · The price pays for +18% free cash flow growth a year for a decade; the business has delivered −20% a year over the last three.
Details›
- Price / booktoday's price, trailing year to Jun 30, 2026
- 2.06
- EV / EBITtoday's price, trailing year to Jun 30, 2026
- 17.1
- EV / salestoday's price, trailing year to Jun 30, 2026
- 1.69
- Industrials median P/E434 names
- 26.2
- Security & Protection Services median P/E11 names
- 24.2
- Free cash flow, trailing twelve months
- $59M
- Market capitalisation98.9 million shares, counted Jul 31, 2026
- $2.97B
- 3-year revenue growth
- +10%
- 3-year free cash flow growth
- −20%
| Method | Per share |
|---|---|
| Its own P/E history, lower quartile | $12.80 |
| Its own P/E history, median | $15.74 |
| Its own P/E history, upper quartile | $23.41 |
| 52-week range | $16.13 – $35.54 |
| Today | $30.02 |
Multiples from SEC filings and end-of-day closes; implied growth from a reverse discounted cash flow. Group medians across the names Ryufin tracks.
What is it worth?
Today's price against what its own multiples, its cash flow and your growth assumption say it is worth.
Against its own past
Its multiples now against their own history, and how much of the price move came from earnings rather than the multiple.
Security & Protection Services
Ranks #6 of 10 by RyuScore