The Discounted Cash Flow (DCF) valuation of Corecivic Inc (CXW) is 29.32 USD. With the latest stock price at 17.96 USD, the upside of Corecivic Inc based on DCF is 63.3%.
Based on the latest price of 17.96 USD and our DCF valuation, Corecivic Inc (CXW) is a buy. buying CXW stocks now will result in a potential gain of 63.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17.07 - 68.94 | 29.32 |
| Upside | -4.9% - 283.9% | 63.3% |