Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: CXW stock price vs OII: 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 OII's multiple
Needs OII P/E.
Implied fair value · at CXW's multiple
Needs CXW P/E.
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CXW FY 2025 (ended Dec 31, 2025) · OII FY 2025 (ended Dec 31, 2025).
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
CORECIVIC, INC. · implied price per share
Bear
$16.20
Base
$19.06
Bull
$21.92
OCEANEERING INTERNATIONAL INC · implied price per share
Bear
$25.53
Base
$30.04
Bull
$34.55
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
0.87x
0.46x
Net debt / EBITDA
Leverage against operating earnings
2.67x
-0.49x
Cash and equivalents
Liquid reserves on the balance sheet
$97.93M
$695.87M
Total debt
Interest-bearing obligations outstanding
$1.22B
$487.42M
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
HELIX ENERGY SOLUTIONS GROUP INC
CXW vs HLX
Baker Hughes Co
CXW vs BKR
NOV Inc.
CXW vs NOV
Helmerich & Payne, Inc.
CXW vs HP
NABORS INDUSTRIES LTD
CXW vs NBR
Transocean Ltd.
CXW vs RIG
Live quote
Live quote
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.
