The Discounted Cash Flow (DCF) valuation of Corecivic Inc (CXW) is 33.27 USD. With the latest stock price at 20.22 USD, the upside of Corecivic Inc based on DCF is 64.6%.
Based on the latest price of 20.22 USD and our DCF valuation, Corecivic Inc (CXW) is a buy. buying CXW stocks now will result in a potential gain of 64.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.4% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.97 - 58.73 | 33.27 |
| Upside | 8.7% - 190.5% | 64.6% |