Intrinsic Value

CoreCivic, Inc. (CXW)

$15.12

-0.01 (-0.07%)

Enterprise Value 2,103.87
Net Debt 966.12
Equity Value 1,137.76
Shares Outstanding 114.65
Equity Value Per Share 9.92



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt