Valuation CoreCivic, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 16/06/2026 am IST			5-day change	1st Jan Change
27.77 ^USD	+2.47%		+12.34%	+45.32%

08/05	CoreCivic, Inc., Q1 2026 Earnings Call, May 07, 2026
07/05	Tranche Update on CoreCivic, Inc.'s Equity Buyback Plan announced on May 16, 2022.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,199	1,329	1,651	2,397	1,999	2,746	-
Change	-	10.84%	24.19%	45.23%	-16.63%	37.4%	-
Enterprise Value (EV)	1,199	1,329	1,651	2,397	1,999	2,746	2,746
Change	-	10.84%	24.19%	45.23%	-16.63%	37.4%	0%
P/E Ratio	-23.2x	11.2x	24.6x	35.1x	17.7x	17.6x	14.8x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-0.6x	6.9x	0.2x	0.4x	0.8x
Capitalization / Revenue	0.64x	0.72x	0.87x	1.22x	0.9x	1.07x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.07x	1.03x
EV / EBITDA	0x	0x	0x	0x	0x	6.05x	5.71x
EV / EBIT	0x	0x	0x	0x	0x	9.28x	8.68x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.43	1.03	0.59	0.62	1.08	1.578	1.877
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,863	1,845	1,897	1,962	2,211	2,561	2,677
EBITDA ¹	402	315.7	311	330.8	365.6	454.1	481.1
EBIT ¹	189.4	169.6	434.2	468.3	218.7	296	316.3
Net income ¹	-51.9	122.3	67.59	68.87	116.5	154.6	175
Net Debt	-	-	-	-	-	-	-
Reference price ²	9.97	11.56	14.53	21.74	19.11	27.77	27.77
Nbr of stocks (in thousands)	1,20,285	1,14,981	1,13,605	1,10,271	1,04,585	98,888	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORECIVIC, INC.	17.6x	-	-	-	274.61Cr
SUN HUNG KAI PROPERTIES LIMITED	15.33x	4.76x	13.05x	3.26%	4.42TCr
CHINA RESOURCES LAND LIMITED	9.12x	1.53x	7.66x	3.91%	3.28TCr
MITSUBISHI ESTATE CO., LTD.	23.47x	4.51x	18.92x	1.08%	3.22TCr
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	2.82TCr
MITSUI FUDOSAN CO., LTD.	15.84x	3.21x	15.88x	2.21%	2.66TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.81x	1.78x	15.13x	3.2%	2.18TCr
CK ASSET HOLDINGS LIMITED	9.61x	2.32x	7.98x	3.87%	2.1TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.98x	6.81x	19.31x	1.19%	2.13TCr
ALPHA DHABI HOLDING	14.73x	0.94x	6.21x	2.53%	2.04TCr
Average	13.94x	2.95x	11.72x	3.31%	2.51TCr
Weighted average by Cap.	13.81x	3.06x	11.80x	3.36%