Pricing Log in Create free account

CoreCivic, Inc. (CXW) vs MSA Safety Incorporporated (MSA)

CoreCivic, Inc. and MSA Safety Incorporporated are both Security & Protection Services companies. MSA Safety Incorporporated is the larger, with a market value of $6.6B against $2.8B — 2.3× the size. CoreCivic, Inc. trades at the lower P/E: 1.8× against 21.8×. CoreCivic, Inc. grew revenue faster over the last twelve months: 26.9% against 8.09%. CoreCivic, Inc. has the higher net margin (54.6% vs 15.0%) and the lower return on invested capital (6.99% vs 10.9%). Across the 21 metrics below, CoreCivic, Inc. leads on 12 and MSA Safety Incorporporated on 9.

Valuation

Metric CXW MSA Security & Protection Services median
P/E 1.83 21.83 22.48
P/S 0.99 3.26 1.24
P/B 1.15 4.59 2.18
Price to free cash flow n/m 20.37 19.92
EV/EBITDA 6.66 15.34 11.67
EV/Sales 1.01 3.70 1.98
Earnings yield 54.78% 4.58% 3.26%
Free cash flow yield (14.67%) 4.91% 1.33%

Profitability

Metric CXW MSA Security & Protection Services median
Gross margin 22.18% 47.29% 38.10%
Operating margin 9.88% 20.21% 9.80%
Net margin 54.60% 15.03% 2.88%
Free cash flow margin (14.54%) 15.99% 0.00%
Return on equity 77.13% 22.18% 2.02%
Return on assets 42.58% 10.38% 1.21%
Return on invested capital 6.99% 10.90% 1.98%

Growth

Metric CXW MSA Security & Protection Services median
Revenue growth (TTM) 26.90% 8.09% 7.23%
EPS growth (last fiscal year) 74.19% (1.66%) 35.69%
Revenue growth, 5-year CAGR 3.02% 6.82% 7.09%
Net income growth, 5-year CAGR 16.56% 17.60% 0.00%

Health

Metric CXW MSA Security & Protection Services median
Debt to equity 0.27 0.76 0.20
Current ratio 2.41 2.65 1.92
Net debt to EBITDA 3.16 0.92 1.55

Dividend

Metric CXW MSA Security & Protection Services median
Dividend yield — 1.26% 1.64%
Payout ratio — 0.28 0.28

Size

Metric CXW MSA Security & Protection Services median
Market cap 2.79b 6.55b 399.48m

Compare with another peer

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