Discounted Cash Flow (DCF) Analysis Levered

CoreCivic, Inc. (CXW)

$8.89

-0.04 (-0.45%)
All numbers are in Millions, Currency in USD
Stock DCF: -267.39 | 8.89 | overvalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,765.501,835.771,980.691,905.481,862.621,889.751,917.291,945.221,973.562,002.32
Revenue (%)
Operating Cash Flow 341.32322.88354.38355.53263.23331.10335.92340.82345.78350.82
Operating Cash Flow (%)
Capital Expenditure -73.74-121.68-193.32-83.79-80.88-110.76-112.37-114.01-115.67-117.36
Capital Expenditure (%)
Free Cash Flow 267.58201.20161.06271.74182.35220.34223.55226.81230.11233.47

Weighted Average Cost Of Capital

Share price $ 8.89
Beta 0.876
Diluted Shares Outstanding 122.05
Cost of Debt
Tax Rate 160.27
After-tax Cost of Debt -3.06%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.099
Total Debt 1,687.18
Total Equity 1,085.02
Total Capital 2,772.20
Debt Weighting 60.86
Equity Weighting 39.14
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,765.501,835.771,980.691,905.481,862.621,889.751,917.291,945.221,973.562,002.32
Operating Cash Flow 341.32322.88354.38355.53263.23331.10335.92340.82345.78350.82
Capital Expenditure -73.74-121.68-193.32-83.79-80.88-110.76-112.37-114.01-115.67-117.36
Free Cash Flow 267.58201.20161.06271.74182.35220.34223.55226.81230.11233.47
WACC
PV LFCF 203.79204.09204.38204.68204.97
SUM PV LFCF 1,090.62

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 1.31
Free cash flow (t + 1) 238.14
Terminal Value -34,512.33
Present Value of Terminal Value -32,337.97

Intrinsic Value

Enterprise Value -31,247.35
Net Debt 1,387.54
Equity Value -32,634.88
Shares Outstanding 122.05
Equity Value Per Share -267.39