CoreCivic, Inc.

CoreCivic, Inc.

CXWยทNYSE

$22.48

+3.5%
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.

At a Glance

Live Snapshot
Market Cap$2.22B
EPS1.0900
P/E Ratio20.62
Earnings Date08/05/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 20.6).

Valuation inputs: P/E 20.6, earnings yield +4.8%, momentum +3.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +8.3%, ROIC +8.9%).

Profitability stack: net margin +5.3%, ROE +8.3%, ROIC +8.9%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +56.9%, momentum +3.5%, net margin +5.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

cxw

CoreCivic, Inc. Market vs Earnings Trajectory

CXW ยท NYSE

Loading price and EPS data...

CoreCivic, Inc.

CoreCivic, Inc. Fair Value Envelope

CXW ยท NYSE

Our analysis suggests that CXW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.48, this represents a potential HIDDEN relative to our calculated worth for CoreCivic, Inc..

Intrinsic Value
Current Price: $22.48
3Y+6.0%
5Y+137.0%
10Y-42.0%
3Y+20.0%
5Y+16.0%
10Y+20.0%
3Y-5.0%
5Y+111.0%
10Y-47.0%
3Y+27.0%
5Y-45.0%
10Y-48.0%
3Y-25.0%
5Y-80.0%
10Y-81.0%
3Y-
5Y-12.0%
10Y-
CoreCivic, Inc.

CoreCivic, Inc. Profit Bridge

CXW ยท NYSE
Revenue2.21B
Cost of Goods Sold (1.69B)
Gross Profit518.65M
Operating Expenses (169.58M)
Operating Income349.07M
Interest Expense (62.23M)
Other Income/Expense-191.90M
Pretax Income157.18M
Income Tax (40.67M)
Net Income116.50M
Net Income
116.50M

Profitability Analysis

Gross Margin

23.5%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

15.8%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

5.3%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

25.9%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

23.46%
Gross Profit Margin
-2%
3Y-
5Y-10.0%
10Y-24.0%
15.79%
Operating Profit Margin
65%
3Y+66.0%
5Y+85.0%
10Y-1.0%
5.27%
Net Profit Margin
50%
3Y-21.0%
5Y+81.0%
10Y-56.0%
8.29%
Return on Equity
80%
3Y-3.0%
5Y+108.0%
10Y-45.0%
3.58%
Return on Assets
52%
3Y-5.0%
5Y+140.0%
10Y-47.0%
8.91%
Return on Invested Capital
68%
3Y+105.0%
5Y+105.0%
10Y-6.0%
CXW

CoreCivic, Inc. Cash Conversion Engine

CXW ยท NYSE
Net Income116.50M
Depreciation & Amortization128.91M
Stock-Based Compensation0.00
Change in Working Capital-103.66M
Others43.69M
Capital Expenditures-140.63M
Free Cash Flow53.97M

Cash Flow Quality Analysis

FCF Conversion Rate

46.3%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

72.3%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-72.7%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$103.66M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

cxw

CoreCivic, Inc. Funding & Solvency Profile

CXW ยท NYSE
Cash & Cash Equivalents209.69M
Net Receivables479.80M
Inventory0.00
Other Current Assets54.01M
Total Current Assets743 M
Property, Plant & Equipment2.12B
Goodwill & Intangible Assets8.55M
Long-Term Investments0.00
Other Non-Current Assets493.52M
Total Non-Current Assets3 B
Total Assets
3.37B

Financial Health Analysis

Current Ratio

2.44x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

1.41x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

439 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

22% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

cxw

CoreCivic, Inc. Street Expectations Map

CXW ยท NYSE

Wall Street analysts project that CXW stock may decline over the coming 12 months. The consensus 1-year price target stands at 15.50, with estimates ranging from a low of 14.00 to a high of 17.00.

Lowest Target
14.00
-37.72%
Consensus Target
15.50
-31.05%
Highest Target
17.00
-24.38%

The consensus 1-year price target stands at 15.50, with estimates ranging from a low of 14.00 to a high of 17.00.

Analyst Consensus Analysis

Upside Potential

-31.1%

Significant downside risk. Stock trading well above analyst consensus suggests elevated valuation concerns and potential correction.

Analyst Agreement

19.4% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

0.65x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Consensus overvaluation: Analysts agree the stock is richly valued with limited upside. Consider booking profits or defensive positioning unless you have contrarian conviction in unrecognized catalysts.

cxw

CoreCivic, Inc. Insider Positioning

CXW ยท NYSE

During the last 12 months, insiders have sold $2.02M worth of CXW shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

37.5K

757.25K

Net Activity

-757K

-$757K

3-6 Months

Bought

0

0.00

Sold

12.5K

220.25K

Net Activity

-220K

-$220K

6-9 Months

Bought

0

0.00

Sold

51.0K

1.04M

Net Activity

-1.0M

-$1.04M

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
CCG

Carter, Cole G.

Officer: Chief Administrative Officer

50.0K sharesโ€ข4 transactions

$978K

2
GAL

Grande Anthony L

Officer: Evp, Chief Development Officer

45.0K sharesโ€ข3 transactions

$919K

3
MTJ

Marshall Thurgood Jr

Director

6.0K sharesโ€ข1 transactions

$123K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $2.02M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$757K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

3 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

cxw Dividend History

CXW
10Y CAGR 11%
Latest $0.44
Annual $1.76
Stable dividend payments
Last Period: +0%