CI
Cigna Corp
Price:  
336.14 
USD
Volume:  
2,136,254.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cigna Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Cigna Corp (CI) is 444.19 USD. This Cigna valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 336.14 USD, the upside of Cigna Corp is %.

The range of the Intrinsic Value is 350.33 - 596.64 USD

336.14 USD
Stock Price
444.19 USD
Intrinsic Value
Intrinsic Value Details

Cigna Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 350.33 - 596.64 444.19 32.1%
DCF (Growth 10y) 484.10 - 798.61 604.30 79.8%
DCF (EBITDA 5y) 405.73 - 550.92 475.32 41.4%
DCF (EBITDA 10y) 538.91 - 745.56 635.30 89.0%
Fair Value 453.33 - 453.33 453.33 34.86%
P/E 442.82 - 730.41 575.78 71.3%
EV/EBITDA 326.48 - 592.08 475.98 41.6%
EPV 374.19 - 507.79 440.99 31.2%
DDM - Stable 154.64 - 312.54 233.59 -30.5%
DDM - Multi 270.39 - 424.34 330.24 -1.8%

Cigna Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 98,320.95
Beta 0.32
Outstanding shares (mil) 292.50
Enterprise Value (mil) 120,963.95
Market risk premium 4.60%
Cost of Equity 7.71%
Cost of Debt 4.62%
WACC 6.75%