Valuation Cigna Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 18/08/2026			5-day change	1st Jan Change
4,795.00 ^MXN	+2.50%		-.--%	-3.13%

08-31	Insurance sector consolidation gathers pace with USI deal	RE
08-26	Cigna Healthcare Introduces Connected Benefits Experience Linking Medical and Supplemental Health Benefits	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,106	101,304	87,625	76,809	73,521	74,796	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	1.73%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	96,143	93,022	87,058
Change	-	20.8%	-12.45%	-8.58%	-3.88%	-1.2%	-3.25%	-6.41%
P/E	14.6x	15.6x	17.2x	22.8x	12.4x	11.3x	9.91x	9.07x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.71x	1.58x	1.45x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	0.9x	0.7x	0.98x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.26x	0.25x	0.24x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.34x	0.31x	0.28x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.26x	6.46x	5.77x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.55x	8.34x	7.51x
EV / FCF	17.3x	17.2x	10.8x	11.3x	11.6x	11.9x	9.58x	9.07x
FCF Yield	5.77%	5.82%	9.25%	8.85%	8.62%	8.38%	10.4%	11%
Dividend per Share ²	4	4.48	4.92	5.6	6.04	6.178	6.447	6.75
Rate of return	1.74%	1.35%	1.64%	2.03%	2.19%	2.18%	2.28%	2.38%
EPS ²	15.73	21.3	17.39	12.12	22.18	24.96	28.55	31.2
Distribution rate	25.4%	21%	28.3%	46.2%	27.2%	24.8%	22.6%	21.6%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	286,620	298,699	315,486
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	13,240	14,405	15,090
EBIT ¹	7,935	8,414	8,536	9,417	9,200	10,068	11,158	11,585
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,567	7,640	7,710
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	21,347	18,226	12,262
Reference price ²	229.63	331.34	299.45	276.14	275.23	283.06	283.06	283.06
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	264,240	-	-
Announcement Date	2/3/22 A	2/3/23 A	2/2/24 A	1/30/25 A	2/5/26 A	-	-	-

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.($)
UNITEDHEALTH GROUP INC.	21.49x	0.9x	13.61x	2.32%	356B
ELEVANCE HEALTH, INC.	19.45x	0.56x	10.62x	1.71%	87.41B
CIGNA	11.34x	0.34x	7.26x	2.18%	74.8B
HUMANA INC.	55.14x	0.34x	19.38x	0.93%	47.42B
CENTENE CORPORATION	17x	0.14x	9.59x	-.--%	32.22B
MOLINA HEALTHCARE, INC.	68.93x	0.21x	13.1x	-.--%	10.58B
ALIGNMENT HEALTHCARE, INC.	75.02x	0.46x	15.31x	-.--%	2.82B
CLOVER HEALTH INVESTMENTS, CORP.	77.44x	0.72x	27.07x	-.--%	2.28B
PROGYNY, INC.	19.95x	1.31x	7.6x	-.--%	1.97B
Average	40.64x	0.55x	13.73x	0.79%	68.36B
Weighted average by Cap.	23.59x	0.69x	12.68x	1.92%