As of 2025-01-17, the Intrinsic Value of Cigna Corp (CI) is
396.89 USD. This Cigna valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 280.97 USD, the upside of Cigna Corp is
41.30%.
The range of the Intrinsic Value is 263.09 - 718.64 USD
396.89 USD
Intrinsic Value
Cigna Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
263.09 - 718.64 |
396.89 |
41.3% |
| DCF (Growth 10y) |
280.72 - 690.92 |
402.09 |
43.1% |
| DCF (EBITDA 5y) |
272.78 - 362.90 |
334.50 |
19.1% |
| DCF (EBITDA 10y) |
309.84 - 421.86 |
378.71 |
34.8% |
| Fair Value |
271.90 - 271.90 |
271.90 |
-3.23% |
| P/E |
291.94 - 436.92 |
359.34 |
27.9% |
| EV/EBITDA |
277.06 - 519.67 |
390.03 |
38.8% |
| EPV |
420.56 - 573.89 |
497.22 |
77.0% |
| DDM - Stable |
100.70 - 276.86 |
188.78 |
-32.8% |
| DDM - Multi |
201.32 - 409.30 |
267.70 |
-4.7% |
Cigna Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78,151.80 |
| Beta |
0.39 |
| Outstanding shares (mil) |
278.15 |
| Enterprise Value (mil) |
105,065.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.47% |
| WACC |
6.43% |