Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: CXW stock price vs CDE: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CDE's multiple
Needs CDE P/E.
Implied fair value · at CXW's multiple
Needs CXW P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CXW FY 2025 (ended Dec 31, 2025) · CDE FY 2025 (ended Dec 31, 2025).
Trendline
15 fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 74% equity / 26% debt · EV / Revenue 2.06x · EV / EBITDA 10.84x
Capital structure 100% equity / 0% debt · EV / Revenue 10.29x · EV / EBITDA 29.72x
CDE carries the larger enterprise value at $21.30B against $4.56B; CXW trades on the lower EV / Revenue multiple (2.06x vs 10.29x); CXW on the lower EV / EBITDA (10.84x vs 29.72x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
CORECIVIC, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
COEUR MINING, INC. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.87x
0.01x
Net debt / EBITDA
Leverage against operating earnings
2.67x
-0.75x
Cash and equivalents
Liquid reserves on the balance sheet
$97.93M
$553.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
GEO GROUP INC
CXW vs GEO
NATIONAL HEALTH INVESTORS INC
CXW vs NHI
AMERICAN TOWER CORP /MA/
CXW vs AMT
EQUINIX INC
CXW vs EQIX
Public Storage
CXW vs PSA
Extra Space Storage Inc.
CXW vs EXR
NEWMONT Corp /DE/
CXW vs NEM
BARRICK GOLD CORP
CXW vs GOLD
AGNICO EAGLE MINES LTD
CXW vs AEM
HECLA MINING CO/DE/
CXW vs HL
ROYAL GOLD INC
CXW vs RGLD
$1.22B
$17.00M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
