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