The Discounted Cash Flow (DCF) valuation of Corecivic Inc (CXW) is 28.80 USD. With the latest stock price at 21.88 USD, the upside of Corecivic Inc based on DCF is 31.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.80 - 52.67 | 28.80 |
| Upside | -14.1% - 140.7% | 31.6% |