Pricing Log in Create free account

ADT Inc. (ADT) vs CoreCivic, Inc. (CXW)

ADT Inc. and CoreCivic, Inc. are both Security & Protection Services companies. ADT Inc. is the larger, with a market value of $5.0B against $3.1B — 1.6× the size. ADT Inc. trades at the lower P/E: 8.9× against 24.1×. CoreCivic, Inc. grew revenue faster over the last twelve months: 24.4% against 2.10%. ADT Inc. has the higher net margin (11.9% vs 5.15%) and the higher return on invested capital (7.23% vs 5.76%). Across the 22 metrics below, ADT Inc. leads on 14 and CoreCivic, Inc. on 8.

Valuation

Metric ADT CXW Security & Protection Services median
P/E 8.94 24.15 22.21
P/S 1.01 1.22 1.12
P/B 1.51 2.11 2.11
Price to free cash flow 3.24 42.16 20.05
EV/EBITDA 4.98 11.02 11.50
EV/Sales 2.50 1.71 2.08
Earnings yield 11.19% 4.14% 2.19%
Free cash flow yield 30.82% 2.37% 2.44%

Profitability

Metric ADT CXW Security & Protection Services median
Gross margin 80.71% 22.58% 41.45%
Operating margin 24.96% 9.88% 8.06%
Net margin 11.86% 5.15% 3.11%
Free cash flow margin 31.25% 2.90% 1.45%
Return on equity 17.17% 8.77% 5.40%
Return on assets 3.86% 3.92% 1.07%
Return on invested capital 7.23% 5.76% 2.40%

Growth

Metric ADT CXW Security & Protection Services median
Revenue growth (TTM) 2.10% 24.35% 6.22%
EPS growth (last fiscal year) 28.85% 74.19% 29.52%
Revenue growth, 5-year CAGR (0.71%) 3.02% 7.35%
Net income growth, 5-year CAGR 0.00% 16.56% 0.00%

Health

Metric ADT CXW Security & Protection Services median
Debt to equity 2.21 0.94 0.20
Current ratio 0.69 1.32 1.93
Net debt to EBITDA 2.93 3.16 1.55

Dividend

Metric ADT CXW Security & Protection Services median
Dividend yield 3.20% — 1.72%
Payout ratio 0.31 — 0.28

Size

Metric ADT CXW Security & Protection Services median
Market cap 5.01b 3.09b 394.99m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack