TacticScaleWhat CoreCivic Does & How It Makes Money (CXW)
Updated October 2026 · reflects CoreCivic's latest reported financials
Private operator of prisons, detention centers, and reentry facilities. It earns money from government partners that pay it to manage correctional, detention, and residential reentry facilities.
How CoreCivic makes money
It earns money from government partners that pay it to manage correctional, detention, and residential reentry facilities. It also provides real estate solutions to government partners through its CoreCivic Properties segment.
What CoreCivic does
CoreCivic, founded in 1983 and headquartered in Brentwood, Tennessee, owns and operates correctional, detention, and residential reentry facilities in the United States in partnership with government agencies. It reports three segments: CoreCivic Safety (corrections and detention management), CoreCivic Community (a network of residential reentry centers aimed at reducing recidivism), and CoreCivic Properties (real estate solutions for government). Beyond housing people in custody, its facilities provide food service, health care (medical, dental, and mental health), and programs such as basic education, faith-based services, life skills and job training, substance abuse treatment, and work and recreation activities. Its business depends on government partners outsourcing correctional, detention, and reentry functions.
Products & services
- CoreCivic Safety (corrections and detention management)
- CoreCivic Community (residential reentry centers)
- CoreCivic Properties (government real estate solutions)
- Rehabilitation and education programs
- Inmate health care services (medical, dental, mental health)
What is CoreCivic worth?
On an owner-earnings DCF, CoreCivic's most-likely value is about $14 versus a recent price near $33 (56% above fair value). But TacticScale only calls a stock undervalued when the price sits below its conservative no-growth floor (~$9) with a margin of safety — so the honest verdict here is “Fairly priced — no edge.” Fair value earns its keep only at the extremes, not in the wide middle.
Price sits in the normal range — fair value isn't actionable here; it earns its keep only when price drops below the no-growth floor, or runs to roughly double the optimistic case.
⚠ High leverage — net debt is 11.4× annual cash flow. Net debt is subtracted from this fair value, but refinancing at higher rates, principal timing, and share dilution aren’t modeled — the equity can be worth far less if cash flow weakens.
Analysis, not advice. Fair value is a margin-of-safety estimate from a deterministic owner-earnings DCF, not a price target or recommendation. See the full breakdown →
Related companies
The GEO (GEO) · Core & Main (CNM) · Core Natural Resources (CNR) · Corebridge Financial (CRBG) · C*Core Technology (688262.SS)