CoreCivic, Inc. CXW

32.13 (2.23) (6.49%) as of 25 Sep
Market cap
$3.4B
P/E
25.3×
Growth Flags show if company had growth for consecutive years

Insider Decisions

Total sells 17.57
in millions of $
Nov 25 Feb 26 May 26 Aug 26
Buy — — — — — — — — — — — —
Sell — — — — — 1 1 1 1 1 17 2
Insider Ownership 2.83%

Capital & Financial Ratios

Market Cap 3,400.00
Revenue 2,484.04
Net Income 127.90
Free Cash Flow 71.93
Net Debt 1,224.22
Current Ratio 1.32
Debt/Equity 0.94
P/E ratio 25.30
P/S ratio 1.28
P/B ratio 2.21
Past 5Y EPS Growth (17.10%)
This Y EPS Growth 1,422.92%
Next Y EPS Growth (85.21%)
Next 5Y EPS Growth 19.23%
in millions of $

Dividends

Payout Ratio 0.00
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 0.88
0.44
0.44
2019 1.32
0.44
0.44
0.44
2018 1.72
0.43
0.43
0.43
0.43
2017 1.68
0.42
0.42
0.42
0.42
2016 2.04
0.54
0.54
0.54
0.42
predictions in italic, special payouts not included in total or ratios

Assets vs Liabilities

2023 2024 2025 Q'26
Cash 129 122 112 123
Receivables 312 289 446 463
Inventory — — — —
Other 7 — 3 3
475 450 611 667
2023 2024 2025 Q'26
Payables 286 274 353 390
ST’ Debt 12 12 16 115
Other — — — —
297 286 369 506
in millions of $

Compound Annual Growth

10y 5y 3y
Sales 2.12% 3.02% 6.21%
Cash Flow (6.95%) (11.36%) 8.21%
Earnings (6.24%) 16.56% (1.61%)
Book Value (0.40%) (0.12%) (0.64%)

Revenue

Mar Jun Sep Dec Year
’26 615 685 — — —
’25 489 538 580 604 2,211
’24 501 490 492 479 1,962
’23 458 464 484 491 1,897
’22 453 457 464 471 1,845
’21 455 465 471 472 1,863
’20 491 473 468 473 1,905
in millions of $ · fiscal quarters ending in the months shown

Operating Cash Flow

Mar Jun Sep Dec Year
’26 14 133 — — —
’25 44 97 54 0 195
’24 70 68 91 39 269
’23 90 36 84 22 232
’22 98 (3) 24 35 154
’21 100 (17) 202 (21) 263
’20 75 99 107 74 356
in millions of $ · fiscal quarters ending in the months shown

Free Cash Flow

Mar Jun Sep Dec Year
’26 (5) 99 — — —
’25 19 63 19 (41) 61
’24 62 51 75 18 207
’23 83 20 68 (4) 167
’22 89 (14) 10 11 95
’21 87 (30) 188 (45) 201
’20 67 89 92 51 299
in millions of $ · fiscal quarters ending in the months shown

EPS

Mar Jun Sep Dec Year
’26 0.38 0.37 — — —
’25 0.23 0.35 0.24 0.26 1.08
’24 0.08 0.17 0.19 0.17 0.62
’23 0.11 0.13 0.12 0.23 0.59
’22 0.16 0.09 0.58 0.21 1.03
’21 (1.05) 0.13 0.25 0.23 (0.43)
’20 0.27 0.18 0.22 (0.22) 0.45
fiscal quarters ending in the months shown

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
12.99 21.41 17.16 14.68 5.76 5.92 8.39 7.84 10.74 15.95

Analyst estimates 2026–2028

Powerpack
Low Price
35.05 35.33 26.09 24.38 17.90 12.35 14.24 15.06 24.99 23.85
High Price
13,755 12,875 13,890 14,075 12,415 10,350 10,653 11,194 11,649 13,651
Employees
0 0 0 0 0 0 0 0 0 0
Revenue/Emp
1,850 1,765 1,836 1,981 1,905 1,863 1,845 1,897 1,962 2,211
Revenue
31.04% 29.22% 28.35% 28.17% 26.19% 28.22% 23.39% 22.89% 23.87% 23.46%
Gross Margin
228 192 168 197 60 86 165 96 92 157
EBT
12.34% 10.87% 9.13% 9.93% 3.13% 4.62% 8.96% 5.05% 4.69% 7.11%
EBT Margin
220 178 159 189 55 (52) 122 68 69 117
Net Income
170 150 160 148 156 142 134 132 132 132
Depreciation
15.76 14.95 15.49 16.64 15.94 15.50 15.61 16.67 17.68 20.66
Revenue/Sh
1.87 1.51 1.34 1.59 0.45 (0.43) 1.03 0.59 0.62 1.09
Earnings/Sh
3.20 2.89 2.72 2.98 2.97 2.19 1.30 2.04 2.43 1.82
Cash Flow/Sh
(0.44) (0.48) (0.54) (0.48) (0.47) (0.52) (0.49) (0.57) (0.56) (1.25)
Capex/Sh
2.76 2.41 2.19 2.50 2.50 1.67 0.81 1.46 1.86 0.57
Free CF/Sh
12.43 12.29 11.94 11.57 11.82 11.42 12.12 12.98 13.46 13.13
Book Value/Sh
117 118 119 119 120 120 118 114 111 107
Shares
13.32 15.03 13.21 10.93 14.24 0.00 10.93 24.49 35.64 17.53
PE Ratio
1.58 1.51 1.15 1.04 0.41 0.64 0.74 0.87 1.23 0.93
PS Ratio
2.00 1.83 1.49 1.50 0.55 0.87 0.95 1.11 1.62 1.46
PB Ratio
2.34 2.30 2.09 1.97 1.28 1.30 1.33 1.38 1.67 1.43
EV/Sales
13.38 14.23 14.81 13.15 8.13 12.02 25.66 15.68 15.84 51.48
EV/FCF
375 341 323 354 356 263 154 232 269 195
Op' Cash Flow
(52) (56) (63) (57) (56) (62) (58) (65) (62) (133)
Capex
324 285 259 297 299 201 95 167 207 61
FCF
27 37 7 67 404 286 63 177 164 242
Working Cap'
1,445 1,447 1,802 1,959 1,787 1,527 1,250 1,095 985 1,221
Total Debt
1,407 1,395 1,728 1,840 1,650 1,217 1,088 966 863 1,108
Net Debt
1,459 1,452 1,415 1,377 1,413 1,372 1,432 1,478 1,493 1,405
Sh' Equity
6.64% 5.44% 4.60% 5.07% 1.44% (1.44%) 3.63% 2.13% 2.28% 3.77%
ROA
6.46% 5.72% 4.96% 5.47% 3.32% 4.57% 4.21% 4.30% 4.91% 5.44%
ROIC
15.05% 12.23% 11.11% 13.53% 3.88% (3.73%) 8.72% 4.65% 4.64% 8.04%
ROE
predictions in italic, sparklines do not include predictions

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

CoreCivic, Inc. peers in Security & Protection Services

All 22 Security & Protection Services stocks →

CoreCivic, Inc. (CXW) key facts

  • CoreCivic, Inc. (CXW) is a Security & Protection Services company in the Industrials sector, listed on the New York Stock Exchange.
  • CoreCivic, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.2 billion, up 12.7% from fiscal 2024.
  • Net income was $116.5 million, or $1.09 per share (basic), a net margin of 5.27%.
  • As of September 25, 2026, CXW traded at $32.13, a market capitalization of $3.4 billion.
  • At that price the stock trades at 25.3× trailing-twelve-month earnings and 1.3× sales.
  • Return on equity was 8.04% and debt-to-equity 0.94.

Source: company filings (standardised) and stockrow calculations.

CoreCivic, Inc. (CXW) Latest News

News by impact score

Fine-tune

26 Sep

4

CoreCivic announces a sudden leadership change, with Lucibeth N. Mayberry named President and CEO after Patrick D. Swindle resigns for health reasons. The move coincides with a sharp stock pullback (one-day down 6.49%, seven-day down 8.80%), contrasting with strong year-to-date gains and a five-year return. Investors weigh whether the transition creates execution risk or an opportunity to reset strategy. Valuation views split: a bull case sets fair value at $41.80 per share versus a last close of $32.13, supported by a surge in federal detention funding and multi-year ICE and U.S. Marshals Service contracts that could lift occupancy and margins. A bear view notes high earnings multiples (about 24.8x) versus peers and reliance on continued funding and intact contracts. The analysis cautions risk around funding stability while highlighting the need to stress-test assumptions and broaden the watchlist." Leadership change introduces execution risk but could benefit from a strong federal funding backdrop and potential multiple-year contracts that may alter the trajectory if maintained.

25 Sep

3

CoreCivic (CXW) shares fell 4.3% after Patrick D. Swindle resigned as president, CEO, and director to pursue treatment for stage four metastatic pancreatic cancer. Lucibeth N. Mayberry was appointed president, CEO, and director and will continue the company's capital-allocation strategy; Swindle will remain a special adviser through the transition. Swindle had been CEO since Jan. 1, 2026. The internal succession keeps strategy intact but marks an unplanned exit by a short-tenure leader. The stock has been volatile—18 moves greater than 5% in the past year. In Q3, revenue rose 18.1% to $580.4 million and beat estimates, but adjusted EPS of $0.24 missed $0.26 and full-year guidance was cut. Shares are up about 71% YTD near a 52-week high around $32-$35. Some see the move as market overreaction or a potential buying opportunity. Internal CEO transition preserves strategy but introduces near-term leadership risk and investor uncertainty.

3

CoreCivic (CXW) shares slid about 3.3% after Lucibeth N. Mayberry was named president and chief executive officer, effective immediately, succeeding Patrick D. Swindle who resigned to pursue treatment for stage four metastatic pancreatic cancer. Swindle will serve as a special adviser during the transition. Mayberry, with more than two decades at CoreCivic in real estate, strategy and corporate development, will maintain the company's capital allocation priorities as the board backs the next growth phase. Board chair Mark Emkes praised Swindle's balance-sheet actions and said Mayberry's operational depth and board backing will drive ongoing execution. Investors were cautious about the abrupt leadership change, weighing governance risk against continuity, including earlier property divestitures and strategic initiatives. The change introduces near-term uncertainty but preserves insider continuity and capital discipline as the company moves forward. Insider promotion preserves continuity but sudden departure raises governance concerns, yielding moderate impact on sentiment and trajectory.

3

CoreCivic, Inc. named Lucibeth N. Mayberry as President and Chief Executive Officer after Patrick D. Swindle resigned for health reasons. Swindle, who became CEO on January 1, 2026 (and was COO since January 2025), also stepped down from CoreCivic’s Board. Mayberry, previously Executive Vice President and Chief Strategy Officer since May 2025, will fill the board vacancy created by Swindle’s departure. Swindle is pursuing treatment for stage four metastatic pancreatic cancer but praised Mayberry’s leadership. Mayberry said she is committed to continuing the company’s capital allocation strategy and focus on operational excellence. Board chair Mark Emkes thanked Swindle and expressed confidence in Mayberry to carry forward the strategy that has strengthened the company. Mayberry has held several roles at CoreCivic since 2003 and holds degrees from the University of Tennessee, Vanderbilt, and the University of Florida. CoreCivic is a government-solutions provider and the largest owner of partnership correctional facilities in the U.S. Internal promotion with long tenure signals continuity and limited near-term disruption.

23 Sep

3

GEO Group stock jumped after reports that DHS signed more than $7 billion in construction contracts to expand immigration detention across several states, with plans for mobile facilities run by GEO's GPB unit. ICE reportedly seeks up to 100,000 beds, and GEO said it currently has about 68,000 beds with room for roughly 30,000 more; ICE and GEO did not comment. The Philadelphia Inquirer also said ICE bought four CoreCivic centers this summer. The contracts are for construction, not new operations awards, and a future contract naming GEO or CoreCivic as operator would confirm bed expansion. GEO closed at $30.61, up 2.9% on the day, after intraday gains around 3.7%. Market view: meaningful but not a fundamental shift in GEO's outlook. Potentially alters competitive dynamics between private detention operators, moderately influencing CXW's position and sentiment without changing fundamentals.

3 Sep

4

CoreCivic reports financial outperformance driven by demand tailwinds, supporting a bullish outlook for CXW. Financial outperformance and demand tailwinds signal major positive shifts in CoreCivic trajectory and investor sentiment.

12 Aug

3 transcript

CoreCivic (CXW) Q2 2026 earnings call transcript released, outlining financial results, operations and outlook. Quarterly earnings data and guidance typically drive short-term stock moves without altering long-term trajectory.

11 Aug

3

CoreCivic, Inc. (CXW) enters accelerated share repurchase agreement signaling strong confidence in its outlook and prospects. Accelerated share repurchase boosts short-term sentiment via capital return but lacks transformative effect on operations or competitive position.

10 Aug

4

Immigration crackdowns increase demand for CoreCivic detention facilities and drive higher revenue for the company. Immigration policy shifts directly expand occupancy and revenue at CoreCivic facilities.

3

CoreCivic launches $500 million accelerated share buyback, pushing shares up 5%. Accelerated buyback supports share price and returns capital but leaves core operations unchanged.

7 Aug

4

CoreCivic raises earnings guidance while expanding share buybacks, raising questions over whether its stock price has advanced excessively. Higher earnings forecasts combined with larger buybacks point to stronger financial outlook and direct capital returns that can materially lift valuation and investor interest.

3

CoreCivic held its Q2 earnings call, covering financial results, operational updates, and forward guidance for the company. Q2 earnings details can moderately shift near-term stock sentiment and valuation without altering long-term strategy.

6 Aug

4 transcript

CoreCivic Inc reported record facility sales and strategic updates in its Q2 2026 earnings call, highlighting strong performance in facility operations and forward-looking initiatives. Record facility sales and strategic moves signal major operational gains that can shift revenue trajectory and investor sentiment substantially.

4

CoreCivic profits billions from taxpayers as concerns rise. Rising public and regulatory concerns over taxpayer-funded prison operations threaten CoreCivic's contracts and growth prospects.

4

CoreCivic substantially beat second-quarter 2026 earnings amid continued operational momentum and asset sales, with share repurchases kept as top capital allocation priority. Substantial earnings beat plus ongoing asset sales and buybacks indicate stronger financial results and positive investor implications.

3 transcript

CoreCivic Inc. held its Q2 2026 earnings call covering financial results and operational updates. Quarterly earnings data directly shapes near-term stock valuation and investor outlook.

5 Aug

3

CoreCivic reported strong Q2 CY2026 financial results. Positive quarterly results typically lift near-term stock sentiment without altering long-term business trajectory.

3

CoreCivic, Inc. (CXW) released second quarter 2026 financial results. Quarterly earnings provide financial metrics that can shift investor views and share price.

3

CoreCivic sold Prairie Correctional Facility to the federal government for conversion into an ICE detention center. Facility sale expands CoreCivic government contracts and supports detention operations.

3

CoreCivic, Inc. sold its Leavenworth facility to the Department of Homeland Security for $238.4 million. The $238.4 million asset sale injects substantial cash that may support balance sheet strength and operations.

3

CoreCivic sold two additional detention facilities. Asset sales reduce operational capacity and may alter revenue outlook for CoreCivic.

4 Aug

4

CoreCivic secures a new contract award for its Prairie Correctional Facility. New contract directly expands facility operations and revenue potential.

20 Jul

4

Citizens to exit agreements with CoreCivic and GEO Group. Loss of agreements cuts CoreCivic revenue and contract base.

18 Jul

3

Citizens Bank terminates credit lines for CoreCivic and one other private prison operator. Loss of bank credit lines reduces CoreCivic financing options and may pressure liquidity.

17 Jul

3

Citizens Bank will end its ties with CoreCivic and GEO following intense public pressure. Loss of a major bank relationship adds financing friction and negative market sentiment for CoreCivic.

9 Jul

4

CoreCivic executes a US$1.5 billion prison sale and index shift, prompting questions on required actions from CXW investors. CoreCivic's $1.5 billion prison divestiture and index shift constitute major strategic moves that materially alter asset base and investor composition.

3

CoreCivic sells a facility for $1.5 billion, resulting in an assessment that shares remain 7% undervalued. Large one-time asset sale adds cash but leaves core operations and competitive position unchanged.

7 Jul

4

CoreCivic secured a $1.47B US contract for two ICE prisons. The CXW stock appears in Trump’s disclosure. Additional sales are expected. $1.47B contract directly expands CoreCivic core revenue and signals further government business.

6 Jul

4

CoreCivic sells Otay Mesa Detention Center to the Department of Homeland Security. Divestiture of major detention facility constitutes strategic asset sale with direct effects on operations and revenue streams.

3

CoreCivic (CXW) achieves positive results from asset sales prompting higher valuation forecasts. Asset sales and raised valuation expectations signal enhanced financial outlook for CoreCivic.

stockrow.com/CXW · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com