CI
Cigna Corp
Price:  
314.40 
USD
Volume:  
1,170,250.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cigna Intrinsic Value

35.20 %
Upside

What is the intrinsic value of Cigna?

As of 2025-06-20, the Intrinsic Value of Cigna Corp (CI) is 425.06 USD. This Cigna valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 314.40 USD, the upside of Cigna Corp is 35.20%.

The range of the Intrinsic Value is 323.16 - 602.96 USD

Is Cigna undervalued or overvalued?

Based on its market price of 314.40 USD and our intrinsic valuation, Cigna Corp (CI) is undervalued by 35.20%.

314.40 USD
Stock Price
425.06 USD
Intrinsic Value
Intrinsic Value Details

Cigna Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 323.16 - 602.96 425.06 35.2%
DCF (Growth 10y) 411.42 - 747.26 534.12 69.9%
DCF (EBITDA 5y) 414.58 - 600.09 511.90 62.8%
DCF (EBITDA 10y) 498.46 - 752.87 623.46 98.3%
Fair Value 94.22 - 94.22 94.22 -70.03%
P/E 375.98 - 528.39 438.68 39.5%
EV/EBITDA 393.07 - 552.32 494.22 57.2%
EPV 398.34 - 611.41 504.87 60.6%
DDM - Stable 133.05 - 298.75 215.90 -31.3%
DDM - Multi 159.45 - 283.07 204.38 -35.0%

Cigna Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 83,988.81
Beta 0.18
Outstanding shares (mil) 267.14
Enterprise Value (mil) 106,102.81
Market risk premium 4.60%
Cost of Equity 8.30%
Cost of Debt 4.48%
WACC 7.00%