As of 2024-12-15, the Intrinsic Value of Corecivic Inc (CXW) is
28.80 USD. This CXW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.88 USD, the upside of Corecivic Inc is
31.60%.
The range of the Intrinsic Value is 18.80 - 52.67 USD
28.80 USD
Intrinsic Value
CXW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.80 - 52.67 |
28.80 |
31.6% |
| DCF (Growth 10y) |
23.53 - 59.08 |
34.11 |
55.9% |
| DCF (EBITDA 5y) |
11.73 - 21.02 |
16.08 |
-26.5% |
| DCF (EBITDA 10y) |
17.12 - 28.16 |
22.13 |
1.1% |
| Fair Value |
5.87 - 5.87 |
5.87 |
-73.17% |
| P/E |
10.61 - 21.76 |
15.13 |
-30.9% |
| EV/EBITDA |
7.64 - 19.65 |
13.39 |
-38.8% |
| EPV |
22.88 - 34.18 |
28.53 |
30.4% |
| DDM - Stable |
5.59 - 16.44 |
11.01 |
-49.7% |
| DDM - Multi |
12.42 - 28.78 |
17.39 |
-20.5% |
CXW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,412.71 |
| Beta |
2.60 |
| Outstanding shares (mil) |
110.27 |
| Enterprise Value (mil) |
3,296.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.21% |
| Cost of Debt |
6.17% |
| WACC |
7.12% |