CoreCivic Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	1,510	1,646	2,056	1,410	1,144	1,032
Market Cap Growth	-22.36%	-19.95%	45.81%	23.23%	10.84%	53.04%
Enterprise Value	2,591	2,599	2,801	2,238	1,950	2,059
PE Ratio	15.22	17.69	35.06	24.63	11.22	-23.19
Forward PE	10.89	11.81	11.81	11.81	11.81	11.81
PEG Ratio	-	1.97	1.97	1.97	1.97	1.97
PS Ratio	0.80	0.86	1.22	0.86	0.72	0.64
PB Ratio	1.26	1.36	1.60	1.11	0.93	0.87
P/TBV Ratio	1.16	1.47	1.63	1.13	0.96	0.87
P/FCF Ratio	32.86	35.43	12.06	10.13	18.41	6.58
P/OCF Ratio	9.11	9.83	8.87	7.06	8.66	4.56
EV/Sales Ratio	1.36	1.37	1.66	1.37	1.23	1.28
EV/EBITDA Ratio	7.91	8.69	10.39	8.80	7.61	7.38
EV/EBIT Ratio	13.53	13.81	17.58	15.47	13.35	12.63
EV/FCF Ratio	56.38	55.94	16.44	16.08	31.37	13.12
Debt / Equity Ratio	0.86	0.86	0.65	0.73	0.76	1.09
Debt / EBITDA Ratio	0.78	3.51	3.15	3.71	4.20	4.71
Debt / FCF Ratio	22.62	22.62	4.98	6.78	17.32	8.38
Net Debt / Equity Ratio	0.80	0.80	0.59	0.66	0.77	0.90
Net Debt / EBITDA Ratio	0.72	3.23	2.80	3.29	3.70	3.79
Net Debt / FCF Ratio	20.81	20.81	4.43	6.02	15.25	6.73
Asset Turnover	0.71	0.71	0.65	0.60	0.55	0.52
Quick Ratio	1.48	1.48	1.39	1.46	1.02	1.71
Current Ratio	1.66	1.66	1.57	1.60	1.14	1.84
Return on Equity (ROE)	8.04%	8.04%	4.64%	4.65%	8.72%	-3.73%
Return on Assets (ROA)	34.53%	5.24%	4.59%	3.73%	3.72%	-3.17%
Return on Invested Capital (ROIC)	39.89%	6.05%	5.28%	4.31%	4.40%	-3.67%
Return on Capital Employed (ROCE)	52.09%	7.90%	6.79%	6.00%	5.70%	5.78%
Earnings Yield	6.57%	5.65%	2.85%	4.06%	8.91%	-4.31%
FCF Yield	3.04%	2.82%	8.29%	9.87%	5.43%	15.21%
Dividend Yield	-	0.00%	0.01%	0.01%	0.06%	0.21%
Payout Ratio	0.04%	0.04%	0.20%	0.19%	0.72%	-4.83%
Buyback Yield / Dilution	11.98%	11.98%	3.23%	2.63%	6.01%	0.14%
Total Shareholder Return	-	11.98%	3.24%	2.64%	6.07%	0.35%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.