Valuation Cigna

Equities

Market Closed - Nyse Other stock markets 21:00:02 05/06/2026 BST			5-day change	1st Jan Change
289.48 ^USD	+3.14%		+4.35%	+5.18%

06-04	UnitedHealth, CVS, Cigna Seen Benefiting From Utilization Trends, AI Upside, Morgan Stanley Says	MT
06-03	Piper Sandler Adjusts Price Target on Cigna Group to $346 From $370, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	76,106	101,304	87,625	76,809	73,521	76,577	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	4.16%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	95,250	92,549	85,468
Change	-	20.8%	-12.45%	-8.58%	-3.88%	-2.11%	-2.84%	-7.65%
P/E ratio	14.6x	15.6x	17.2x	22.8x	12.4x	11.4x	9.96x	9.11x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.72x	1.58x	1.44x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	0.8x	0.7x	0.97x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.27x	0.26x	0.25x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.33x	0.31x	0.27x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.17x	6.43x	5.69x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.65x	8.45x	7.69x
EV / FCF	17.3x	17.2x	10.8x	11.3x	-	10.5x	9.16x	8.45x
FCF Yield	5.77%	5.82%	9.25%	8.85%	-	9.49%	10.9%	11.8%
Dividend per Share ²	4	4.48	4.92	5.6	-	6.178	6.447	6.75
Rate of return	1.74%	1.35%	1.64%	2.03%	-	2.13%	2.23%	2.33%
EPS ²	15.73	21.3	17.39	12.12	22.18	25.28	29.05	31.78
Distribution rate	25.4%	21%	28.3%	46.2%	-	24.4%	22.2%	21.2%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	284,479	297,074	312,309
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	13,286	14,391	15,020
EBIT ¹	7,935	8,414	8,536	9,417	9,200	9,871	10,954	11,115
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,597	7,699	7,782
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	18,674	15,973	8,891
Reference price ²	229.63	331.34	299.45	276.14	275.23	289.48	289.48	289.48
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	264,532	-	-
Announcement Date	03/02/22	03/02/23	02/02/24	30/01/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CIGNA	11.45x	0.33x	7.17x	2.13%	76.58B
UNITEDHEALTH GROUP INC.	23.32x	0.92x	14.49x	2.22%	363B
ELEVANCE HEALTH, INC.	20.3x	0.59x	11.45x	1.67%	90.24B
HUMANA INC.	42.93x	0.31x	18.27x	1.02%	42.03B
CENTENE CORPORATION	24.76x	0.14x	13.41x	-.--%	30.78B
MOLINA HEALTHCARE, INC.	55.04x	0.19x	12.67x	-.--%	9.94B
ALIGNMENT HEALTHCARE, INC.	80.34x	0.53x	17.71x	-.--%	3.18B
PROGYNY, INC.	19.94x	1.34x	7.79x	-.--%	2.03B
CLOVER HEALTH INVESTMENTS, CORP.	291.7x	0.64x	31.79x	-.--%	2.02B
MEDI ASSIST HEALTHCARE SERVICES LIMITED	48.28x	2.71x	14.3x	0.57%	280M
Average	61.81x	0.77x	14.91x	0.76%	61.98B
Weighted average by Cap.	24.49x	0.71x	13.37x	1.87%