CXW (CoreCivic) EBITDA: $374 Mil (TTM As of Mar. 2026)


CXW CoreCivic Inc CXW
69 GF Score
Price $29.80
GF Value $21.75
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is CoreCivic EBITDA?

CoreCivic CXW +0.24% 69 EBITDA is $374 Mil as of Mar. 2026. GuruFocus rates CXW with a GF Score™ of 69/100 and a GF Value™ of $21.75 (Significantly Overvalued). The stock has 8 warning signs investors should review.

CoreCivic's EBITDA for the three months ended in Mar. 2026 was $103 Mil. Its EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was $374 Mil.

During the past 12 months, the average EBITDA Growth Rate of CoreCivic was 22.20% per year. During the past 3 years, the average EBITDA Growth Rate was -2.70% per year. During the past 5 years, the average EBITDA Growth Rate was 1.20% per year. During the past 10 years, the average EBITDA Growth Rate was -3.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA Growth Rate using EBITDA data.

During the past 13 years, the highest 3-Year average EBITDA Growth Rate of CoreCivic was 154.80% per year. The lowest was -47.80% per year. And the median was 7.50% per year.

CoreCivic's EBITDA per Share for the three months ended in Mar. 2026 was $1.04. Its EBITDA per share for the trailing twelve months (TTM) ended in Mar. 2026 was $3.57.

During the past 12 months, the average EBITDA per Share Growth Rate of CoreCivic was 29.60% per year. During the past 3 years, the average EBITDA per Share Growth Rate was 0.60% per year. During the past 5 years, the average EBITDA per Share Growth Rate was 3.60% per year. During the past 10 years, the average EBITDA per Share Growth Rate was -3.30% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA per share growth rate using EBITDA per Share data.

During the past 13 years, the highest 3-Year average EBITDA per Share Growth Rate of CoreCivic was 101.70% per year. The lowest was -33.50% per year. And the median was 4.30% per year.

CoreCivic  (NYSE:CXW) EBITDA Explanation

EBITDA is a cash flow measure that ignores changes in working capital. EBITDA minus Depreciation, and Amortization (DA) equals Operating Income. Operating Income is profit before interest and taxes. Of course, Interest and taxes need to be paid.

While depreciation and amortization expenses do not need to be paid in cash, assets - especially tangible assets - do need to be replaced over time. EBITDA is not a measure of profit in any sense. EBITDA is a measure of cash generation by a business where the uses of that cash may be more or less discretionary depending on the nature of the business.

The EBITDA of a TV station is largely discretionary. Owners may use much of the EBITDA generated by a TV station as they see fit. The EBITDA of a railroad is largely non-discretionary. Owners must use much of the EBITDA generated by a railroad to replace the physical assets of the railroad or the business will literally fall apart over time.

EBITDA can be thought of as the cash a business generates that is available to:

Add more inventory
Add more receivables
Replace property, plant, and equipment
Add more property, plant, and equipment
Pay interest
Pay taxes
And finally: pay owners

EBITDA is widely used in financial analysis because Depreciation and Amortization are not present day cash expenses.. Depreciation and amortization are the spreading out of the costs of assets over the time in which those assets provide benefits. Today's depreciation and amortization expenses relate to assets bought in the past. The assets being expensed may or may not need to be replaced in the future. And the cost to replace the assets may be more or less than it was in the past. For this reason, the depreciation and amortization expenses a company records in the present year may have no relationship to the actual cash costs needed to maintain its assets in future years.

A company's depreciation expense depends on both its expectations about the assets it owns and its choice of accounting methods. Two companies owning identical assets may have different depreciation expenses because they have different expectations about the useful lives of those assets and because they make different accounting choices.

Analysts use EBITDA to remove this element of personal choice from a company's accounting statements. The use of EBITDA is an attempt to make the results of different companies more comparable and uniform.


Be Aware

Although depreciation is not a cash cost it is a real business cost because the company has to pay for the fixed assets when they purchase them. Both Warren Buffett and Charlie Munger hate the idea of EBITDA because in this calculation, depreciation is not counted as an expense.

EBITDA over Revenue is a good metric for comparing the operating efficiencies between companies because EBITDA is less vulnerable to companies' accounting choices. For this reason, EBITDA is used in ranking the Predictability of Companies. Also Price-to-EBITDA is sometimes used in valuations.


CoreCivic EBITDA Related Terms


CoreCivic EBITDA Historical Data

* Premium members only.

The historical data trend for CoreCivic's EBITDA can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

CoreCivic EBITDA Chart

CoreCivic Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 306.38 378.18 296.10 287.39 348.31

CoreCivic Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
EBITDA Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 77.84 95.91 86.58 87.99 103.33

CXW vs NSSC, EVLV, GEO: EBITDA Comparison

For the Security & Protection Services subindustry, CoreCivic's EV-to-EBITDA, along with its competitors' market caps and EV-to-EBITDA data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


CoreCivic EV-to-EBITDA vs Business Services Industry

For the Business Services industry and Industrials sector, CoreCivic's EV-to-EBITDA distribution charts can be found below:

* The bar in red indicates where CoreCivic's EV-to-EBITDA falls into.


CXW
69GF Score
CoreCivic Inc CXW
EBITDA is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is what the company earns before it expenses interest, taxes, depreciation and amortization.

CoreCivic's EBITDA for the fiscal year that ended in Dec. 2025 is calculated as

CoreCivic's EBITDA was directly provided by GuruFocus' data source Morningstar. For the fiscal year ended in Dec. 2025, CoreCivic's EBITDA was $348 Mil.

CoreCivic's EBITDA for the quarter that ended in Mar. 2026 is calculated as

CoreCivic's EBITDA was directly provided by GuruFocus' data source Morningstar. For the quarter ended in Mar. 2026, CoreCivic's EBITDA was $103 Mil.

EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was $374 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sometimes companies may have already deducted Depreciation and Amortization from Gross Profit. In this case Depreciation and Amortization needs to be added back when calculating EBITDA.

Frequently Asked Questions Learn more about EBITDA →
What does a EBITDA of $374 Mil mean?
CoreCivic (CXW) has a EBITDA of $374 Mil as of Mar. 2026. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on CoreCivic.
Is CoreCivic's EBITDA too high?
CoreCivic's current EBITDA is $374 Mil. Overall, CoreCivic has a GF Score™ of 69/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does CoreCivic's EBITDA compare to NSSC and EVLV?
CoreCivic's EBITDA of $374 Mil can be compared against companies in the Business Services industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBITDA for a Business Services company?
A good EBITDA depends on the Business Services industry context. However, EBITDA should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBITDA mean?
A high EBITDA can signal that a stock is expensive relative to its fundamentals. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on CoreCivic. CoreCivic's current EBITDA is $374 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CoreCivic stock overvalued right now?
Based on GuruFocus' analysis, CoreCivic (CXW) is currently considered Significantly Overvalued. The stock's GF Value™ is $21.75, compared to a current price of $29.80 — trading 37% above its estimated fair value. The current EBITDA is $374 Mil. CoreCivic's overall GF Score™ is 69/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBITDA calculated?
EBITDA is calculated from a company's financial statements. For CoreCivic (CXW), the current EBITDA is $374 Mil as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is CoreCivic (CXW) Overvalued in 2026?

Based on GuruFocus' analysis, CoreCivic stock appears to be overvalued. The current stock price of $29.80 is trading 37% above its estimated GF Value™ of $21.75. GuruFocus considers CoreCivic to be Significantly Overvalued.

Key valuation signals for CXW:

  • EBITDA: $374 Mil
  • GF Value™: $21.75 vs. price of $29.80 (37% above fair value)
  • GF Score™: 69/100 with 8 warning signs

No single metric tells the full story. See the CXW stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CoreCivic Business Description

Other Exchanges PSRA:Germany
Address 5501 Virginia Way, Suite 110, Brentwood, TN, USA, 37027
CoreCivic Inc is an owner and operator of private prisons and detention centers in the United States. It operates in three segments: Safety, Community, and Properties. The Community segment owns and operates residential reentry centers. The Properties segment owns properties for lease to third parties and government agencies. The vast majority of the company's revenue comes from the CoreCivic Safety segment which consists of correctional and detention facilities that are owned, or controlled via a long-term lease, and managed by the company, as well as those correctional and detention facilities owned by third parties but managed by CoreCivic.
69GF Score

Get the complete analysis for CXW

EBITDA is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$29.80
Price
$21.75
GF Value