Three independent discounted-cash-flow-style models value CoreCivic, Inc. every trading day. 0 of 3 currently price CXW above its market price.
| Free Cash Flow model | $-388.40 |
| Excess Profit model | $-425.62 |
| Residual Earnings model | $-0.37 |
| Dividend Discount model | — |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +6.0% |
| Net debt / EBITDA | 6.8× |
| Gross margin | +23.5% |
| Revenue CAGR | +5.9% |
| Cash conversion | 1.7× |
| Dividend yield | — |
| Buyback yield | +5.9% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CXW in StockKitty