Valuation CoreCivic, Inc.

Equities

Market Closed - Nyse Other stock markets 01:00:02 07/03/2026 +04			5-day change	1st Jan Change
18.06 ^USD	-1.79%		+2.15%	-5.49%

02-24	US halts plan for ICE facility in New Hampshire, governor says	RE
02-14	Industrials Up on Muted Inflation Data - Industrials Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,199	1,329	1,651	2,397	1,999	1,765	-
Change	-	10.84%	24.19%	45.23%	-16.63%	-11.71%	-
Enterprise Value (EV)	1,199	1,329	1,651	2,397	1,999	1,765	1,765
Change	-	10.84%	24.19%	45.23%	-16.63%	-11.71%	0%
P/E ratio	-23.2x	11.2x	24.6x	35.1x	17.7x	11.6x	9.05x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-0.6x	6.9x	0.2x	0.3x	0.3x
Capitalization / Revenue	0.64x	0.72x	0.87x	1.22x	0.9x	0.69x	0.65x
EV / Revenue	0x	0x	0x	0x	0x	0.69x	0.65x
EV / EBITDA	0x	0x	0x	0x	0x	3.94x	3.58x
EV / EBIT	0x	0x	0x	0x	0x	6.15x	5.84x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.43	1.03	0.59	0.62	1.08	1.56	1.995
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,863	1,845	1,897	1,962	2,211	2,551	2,710
EBITDA ¹	402	315.7	311	330.8	365.6	447.5	492.4
EBIT ¹	189.4	169.6	434.2	468.3	218.7	287	302
Net income ¹	-51.9	122.3	67.59	68.87	116.5	155.3	185.8
Net Debt	-	-	-	-	-	-	-
Reference price ²	9.97	11.56	14.53	21.74	19.11	18.06	18.06
Nbr of stocks (in thousands)	120,285	114,981	113,605	110,271	104,585	97,709	-
Announcement Date	09/02/22	08/02/23	07/02/24	10/02/25	11/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CORECIVIC, INC.	11.58x	-	-	-	1.76B
CINTAS CORPORATION	41.78x	7.48x	26.97x	0.82%	81.42B
RB GLOBAL, INC.	37.61x	4.39x	14.2x	1.24%	19.37B
JACOBS SOLUTIONS INC.	22.73x	1.27x	12.54x	1.03%	16.07B
BUREAU VERITAS SA	21.26x	2.21x	10.97x	3.24%	14.82B
ALS LIMITED	35.6x	4.06x	16.42x	1.76%	8.55B
INTERTEK GROUP PLC	17.83x	2.11x	9.32x	4%	8.29B
GENPACT LIMITED	11.94x	1.31x	6.82x	1.81%	7.08B
ISS A/S	11.92x	0.54x	7.87x	1.74%	5.35B
EXLSERVICE HOLDINGS, INC.	19.16x	2.13x	9.88x	-.--%	5.08B
Average	23.14x	2.83x	12.78x	1.74%	16.78B
Weighted average by Cap.	32.95x	4.95x	19.24x	1.36%