As of 2025-09-16, the Intrinsic Value of Cigna Corp (CI) is 425.46 USD. This Cigna valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 297.14 USD, the upside of Cigna Corp is 43.20%.
The range of the Intrinsic Value is 342.90 - 550.83 USD
Based on its market price of 297.14 USD and our intrinsic valuation, Cigna Corp (CI) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 342.90 - 550.83 | 425.46 | 43.2% |
| DCF (Growth 10y) | 424.30 - 654.32 | 515.99 | 73.7% |
| DCF (EBITDA 5y) | 393.46 - 510.17 | 465.27 | 56.6% |
| DCF (EBITDA 10y) | 475.07 - 624.65 | 560.02 | 88.5% |
| Fair Value | 93.99 - 93.99 | 93.99 | -68.37% |
| P/E | 312.12 - 432.38 | 363.78 | 22.4% |
| EV/EBITDA | 374.37 - 480.09 | 439.67 | 48.0% |
| EPV | 441.99 - 582.72 | 512.36 | 72.4% |
| DDM - Stable | 150.82 - 287.97 | 219.39 | -26.2% |
| DDM - Multi | 179.74 - 265.87 | 214.40 | -27.8% |
| Market Cap (mil) | 79,315.58 |
| Beta | 0.32 |
| Outstanding shares (mil) | 266.93 |
| Enterprise Value (mil) | 105,754.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.80% |
| Cost of Debt | 4.48% |
| WACC | 6.60% |