Valuation Cigna

Equities

Market Closed - Nyse Other stock markets 21:00:02 06/03/2026 GMT			5-day change	1st Jan Change
271.63 ^USD	-3.43%		-6.28%	-1.31%

03-03	Health Care Losses Limited Amid Defensive Bias - Health Care Roundup	DJ
03-03	Cigna Names Brian Evanko CEO as David Cordani Retires -- Update	DJ

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	71,582	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	-2.64%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	91,486	87,144	82,537
Change	-	20.8%	-12.45%	-8.58%	-3.88%	-5.98%	-4.75%	-5.29%
P/E ratio	14.6x	15.6x	17.2x	22.8x	12.4x	11.4x	10.1x	9.05x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.6x	1.48x	1.21x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	1.52x	0.8x	0.8x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.25x	0.24x	0.23x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.33x	0.29x	0.26x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.08x	6.18x	5.77x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.31x	8.31x	7.26x
EV / FCF	17.3x	17.2x	10.8x	11.3x	-	10.1x	8.65x	7.81x
FCF Yield	5.77%	5.82%	9.25%	8.85%	-	9.92%	11.6%	12.8%
Dividend per Share ²	4	4.48	4.92	5.6	-	6.209	6.448	6.725
Rate of return	1.74%	1.35%	1.64%	2.03%	-	2.29%	2.37%	2.48%
EPS ²	15.73	21.3	17.39	12.12	22.18	23.84	27.01	30.03
Distribution rate	25.4%	21%	28.3%	46.2%	-	26%	23.9%	22.4%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	280,755	296,982	311,557
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	12,925	14,099	14,298
EBIT ¹	7,935	8,414	8,536	9,417	9,200	9,823	10,482	11,367
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,344	7,279	7,514
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	19,903	15,561	10,955
Reference price ²	229.63	331.34	299.45	276.14	275.23	271.63	271.63	271.63
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	263,528	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CIGNA	11.39x	0.33x	7.08x	2.29%	71.58B
UNITEDHEALTH GROUP INC.	16.98x	0.69x	10.9x	3.08%	260B
ELEVANCE HEALTH, INC.	12.14x	0.44x	8.56x	2.44%	63.92B
HUMANA INC.	19.31x	0.2x	11.71x	2.22%	21.6B
CENTENE CORPORATION	23.27x	0.11x	10.86x	-.--%	21.47B
MOLINA HEALTHCARE, INC.	34.21x	0.15x	9.99x	-.--%	7.44B
ALIGNMENT HEALTHCARE, INC.	140.65x	0.65x	22.37x	-.--%	3.77B
PROGYNY, INC.	15.59x	0.87x	5.12x	-.--%	1.5B
CLOVER HEALTH INVESTMENTS, CORP.	-174.83x	0.31x	17.1x	-.--%	1.05B
MEDI ASSIST HEALTHCARE SERVICES LIMITED	43.69x	2.43x	12.82x	0.63%	262M
Average	14.24x	0.62x	11.65x	1.07%	45.26B
Weighted average by Cap.	16.70x	0.54x	10.08x	2.58%