The Discounted Cash Flow (DCF) valuation of Corecivic Inc (CXW) is 39.64 USD. With the latest stock price at 22.06 USD, the upside of Corecivic Inc based on DCF is 79.7%.
Based on the latest price of 22.06 USD and our DCF valuation, Corecivic Inc (CXW) is a buy. buying CXW stocks now will result in a potential gain of 79.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 25.06 - 80.55 | 39.64 |
| Upside | 13.6% - 265.1% | 79.7% |