investorscraft@gmail.com

Intrinsic Value of The GEO Group, Inc. (GEO)

Previous Close$25.32
Intrinsic Value
Upside potential
Previous Close
$25.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The GEO Group, Inc. operates as a diversified real estate investment trust (REIT) specializing in correctional, detention, and community reentry facilities. The company generates revenue through government contracts, primarily with U.S. federal, state, and local agencies, as well as international clients. GEO provides secure facilities, electronic monitoring, and rehabilitation services, positioning itself as a key player in the outsourced corrections and detention industry. Its market position is reinforced by long-term contracts and economies of scale, though it faces regulatory and political risks due to the sensitive nature of its operations. The company’s diversified service offerings, including mental health and vocational training programs, differentiate it from pure-play competitors. GEO’s revenue model is heavily reliant on government budgets and policy shifts, making its earnings susceptible to legislative changes. Despite these challenges, the company maintains a strong foothold in the niche market of privatized corrections, leveraging its operational expertise and infrastructure to sustain its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, GEO reported revenue of $2.42 billion, with net income of $31.97 million, translating to diluted EPS of $0.23. Operating cash flow stood at $242.24 million, while capital expenditures were $78.69 million, reflecting disciplined capital allocation. The company’s profitability metrics indicate moderate efficiency, though its margins are influenced by fixed-cost structures and contract-based revenue streams.

Earnings Power And Capital Efficiency

GEO’s earnings power is constrained by its high reliance on government contracts, which limits pricing flexibility. The company’s capital efficiency is modest, with operating cash flow covering capital expenditures but leaving limited room for discretionary investments. Its diluted EPS of $0.23 suggests subdued earnings growth, though stable cash flows provide a baseline for financial stability.

Balance Sheet And Financial Health

GEO’s balance sheet shows $76.90 million in cash and equivalents against total debt of $1.81 billion, indicating a leveraged position. The absence of dividends in FY 2024 suggests a focus on debt management and operational reinvestment. The company’s financial health is manageable but requires careful monitoring of liquidity and leverage ratios.

Growth Trends And Dividend Policy

Growth trends for GEO are muted, with revenue stability dependent on government contract renewals. The company suspended dividends in FY 2024, prioritizing debt reduction and operational needs. Future growth may hinge on expanding community reentry services or international contracts, though regulatory headwinds remain a challenge.

Valuation And Market Expectations

GEO’s valuation reflects its niche market exposure and regulatory risks. The market likely prices in limited growth prospects, given its contract-dependent model and high leverage. Investors may focus on cash flow stability rather than earnings expansion, with valuation multiples reflecting these subdued expectations.

Strategic Advantages And Outlook

GEO’s strategic advantages include long-term government contracts and operational expertise in corrections. However, the outlook is cautious due to political and regulatory uncertainties. The company’s ability to diversify revenue streams and manage leverage will be critical for sustaining its market position in the long term.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount