CXW - NYSE

CoreCivic, Inc.

CXW·NYSE

$23.06

+6.2%

Real EstateREIT - Specialty

CoreCivic, Inc. owns and operates partnership correctional, detention, and residential reentry facilities in the United States. It operates through three segments: CoreCivic Safety, CoreCivic Community, and CoreCivic Properties. The company provides a range of solutions to government partners that serve the public good through corrections and detention management, a network of residential reentry centers to help address America's recidivism crisis, and government real estate solutions. Its correctional, detention, and residential reentry facilities offer rehabilitation and educational programs, including basic education, faith-based services, life skills and employment training, and substance abuse treatment. As of December 31, 2021, the company owned and operated 46 correctional and detention facilities, 26 residential reentry centers, and 10 properties for lease. The company was founded in 1983 and is based in Brentwood, Tennessee.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$2.28B

EPS1.0900

P/E Ratio21.16

Earnings Date08/05/2026

cxw

Income Tax Expense

Last Annual Value

40.67M

3-Year CAGR

-2%

5-Year CAGR

56%

10-Year CAGR

17%

Adjust for Inflation

CoreCivic, Inc. Competitors Analysis of Income Tax Expense

CXW · NYSE

Company	Income Tax Expense	CAGR 3Y	CAGR 5Y	CAGR 10Y
CoreCivic, Inc. NYSE:CXW	40.67M	12.9%	-21.7%	17.3%
Empire State Realty Trust, Inc. NYSE:ESRT	2.56M	-2.0%	N/A	-8.4%
LTC Properties, Inc. NYSE:LTC	179.00K	N/A	N/A	N/A
Pebblebrook Hotel Trust NYSE:PEB	6.29M	112.6%	152.7%	N/A
Agree Realty Corporation NYSE:ADC	1.74M	-15.8%	-6.3%	N/A
Dynex Capital, Inc. NYSE:DX	0.00	N/A	N/A	N/A
InvenTrust Properties Corp. NYSE:IVT	0.00	N/A	N/A	N/A
EPR Properties NYSE:EPR	2.50M	13.1%	9.3%	16.3%

CoreCivic, Inc. Fair Value Envelope

CXW · NYSE

Our analysis suggests that CXW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.06, this represents a potential HIDDEN relative to our calculated worth for CoreCivic, Inc..

HIDDEN

Intrinsic Value

Current Price: $23.06

Related Guides

Blog Categories

Continue your CXW research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.